	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,292	£14,506	£14,724	£15,092	£15,469	£74,084
Total Expenses	£10,506	£10,578	£10,640	£10,719	£10,799	£53,242
Profit Before Tax	£3,786	£3,929	£4,084	£4,373	£4,670	£20,842
Profit After Tax	£3,067	£3,182	£3,308	£3,542	£3,783	£16,882
Change In Property Value	£6,599	£12,460	£14,341	£15,201	£12,085	£60,685
Net Return	£9,665	£15,643	£17,648	£18,743	£15,868	£77,567
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	28%	24%	116%