	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,872	£14,080	£14,291	£14,649	£15,015	£71,907
Total Expenses	£10,256	£10,327	£10,389	£10,467	£10,546	£51,986
Profit Before Tax	£3,616	£3,753	£3,902	£4,182	£4,469	£19,921
Profit After Tax	£2,929	£3,040	£3,161	£3,387	£3,620	£16,136
Change In Property Value	£6,405	£12,094	£13,920	£14,755	£11,730	£58,904
Net Return	£9,333	£15,134	£17,080	£18,142	£15,350	£75,040
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	28%	24%	115%