	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,004	£14,214	£14,427	£14,788	£15,158	£72,591
Total Expenses	£10,334	£10,405	£10,467	£10,545	£10,625	£52,377
Profit Before Tax	£3,670	£3,809	£3,960	£4,243	£4,533	£20,214
Profit After Tax	£2,973	£3,085	£3,207	£3,437	£3,671	£16,373
Change In Property Value	£6,465	£12,208	£14,050	£14,893	£11,840	£59,457
Net Return	£9,438	£15,293	£17,258	£18,330	£15,512	£75,830
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	28%	24%	116%