	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,400	£14,616	£14,835	£15,206	£15,586	£74,644
Total Expenses	£10,358	£10,429	£10,492	£10,571	£10,652	£52,502
Profit Before Tax	£4,042	£4,187	£4,343	£4,635	£4,935	£22,142
Profit After Tax	£3,274	£3,391	£3,518	£3,754	£3,997	£17,935
Change In Property Value	£5,375	£8,815	£12,605	£14,508	£10,252	£51,555
Net Return	£8,649	£12,206	£16,123	£18,262	£14,249	£69,490
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	19%	25%	28%	22%	106%