	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,124	£14,336	£14,551	£14,915	£15,288	£73,213
Total Expenses	£10,298	£10,369	£10,432	£10,510	£10,590	£52,198
Profit Before Tax	£3,826	£3,967	£4,119	£4,405	£4,698	£21,015
Profit After Tax	£3,099	£3,213	£3,337	£3,568	£3,805	£17,022
Change In Property Value	£6,420	£12,123	£13,953	£14,790	£11,758	£59,043
Net Return	£9,519	£15,336	£17,289	£18,358	£15,563	£76,066
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	15%	24%	27%	28%	24%	117%