	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,956	£14,165	£14,378	£14,737	£15,106	£72,342
Total Expenses	£10,638	£10,709	£10,772	£10,849	£10,929	£53,897
Profit Before Tax	£3,318	£3,456	£3,606	£3,888	£4,177	£18,445
Profit After Tax	£2,687	£2,799	£2,921	£3,149	£3,383	£14,940
Change In Property Value	£6,753	£12,752	£14,677	£15,557	£12,368	£62,107
Net Return	£9,440	£15,552	£17,598	£18,706	£15,751	£77,047
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	23%	26%	27%	23%	112%