	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,980	£14,190	£14,403	£14,763	£15,132	£72,467
Total Expenses	£10,316	£10,387	£10,449	£10,527	£10,606	£52,284
Profit Before Tax	£3,664	£3,803	£3,954	£4,236	£4,525	£20,182
Profit After Tax	£2,968	£3,081	£3,202	£3,431	£3,666	£16,348
Change In Property Value	£6,450	£12,180	£14,018	£14,859	£11,813	£59,319
Net Return	£9,418	£15,260	£17,220	£18,290	£15,478	£75,667
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	28%	24%	116%