	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,172	£14,385	£14,600	£14,965	£15,339	£73,462
Total Expenses	£10,431	£10,503	£10,565	£10,644	£10,724	£52,866
Profit Before Tax	£3,741	£3,882	£4,035	£4,322	£4,616	£20,596
Profit After Tax	£3,030	£3,144	£3,268	£3,501	£3,739	£16,682
Change In Property Value	£6,540	£12,350	£14,213	£15,066	£11,978	£60,147
Net Return	£9,570	£15,494	£17,482	£18,567	£15,717	£76,829
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	28%	24%	116%