	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	£10,635	£10,706	£10,768	£10,846	£10,925	£53,880
Profit Before Tax	£3,321	£3,459	£3,610	£3,891	£4,180	£18,462
Profit After Tax	£2,690	£2,802	£2,924	£3,152	£3,386	£14,954
Change In Property Value	£6,750	£12,746	£14,670	£15,550	£12,362	£62,078
Net Return	£9,440	£15,548	£17,594	£18,702	£15,748	£77,032
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	23%	26%	27%	23%	112%