	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,460	£14,677	£14,897	£15,269	£15,651	£74,955
Total Expenses	£10,605	£10,676	£10,739	£10,819	£10,899	£53,739
Profit Before Tax	£3,855	£4,000	£4,158	£4,451	£4,752	£21,216
Profit After Tax	£3,123	£3,240	£3,368	£3,605	£3,849	£17,185
Change In Property Value	£6,675	£12,604	£14,506	£15,377	£12,225	£61,387
Net Return	£9,798	£15,845	£17,874	£18,982	£16,074	£78,572
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	28%	24%	116%