	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,980	£14,190	£14,403	£14,763	£15,132	£72,467
Total Expenses	£10,650	£10,721	£10,783	£10,861	£10,941	£53,957
Profit Before Tax	£3,330	£3,468	£3,619	£3,901	£4,191	£18,509
Profit After Tax	£2,697	£2,809	£2,931	£3,160	£3,395	£14,993
Change In Property Value	£6,762	£12,769	£14,696	£15,578	£12,384	£62,189
Net Return	£9,459	£15,578	£17,627	£18,738	£15,779	£77,181
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	23%	26%	27%	23%	112%