	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,520	£14,738	£14,959	£15,333	£15,716	£75,266
Total Expenses	£10,531	£10,602	£10,665	£10,745	£10,826	£53,368
Profit Before Tax	£3,990	£4,136	£4,293	£4,588	£4,891	£21,897
Profit After Tax	£3,231	£3,350	£3,478	£3,716	£3,961	£17,737
Change In Property Value	£6,600	£12,463	£14,344	£15,204	£12,088	£60,699
Net Return	£9,831	£15,813	£17,821	£18,921	£16,049	£78,435
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	15%	24%	27%	28%	24%	117%