	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,748	£14,969	£15,194	£15,574	£15,963	£76,448
Total Expenses	£10,019	£10,053	£10,086	£10,134	£10,184	£50,476
Profit Before Tax	£4,729	£4,916	£5,108	£5,439	£5,779	£25,972
Profit After Tax	£3,831	£3,982	£4,137	£4,406	£4,681	£21,037
Change In Property Value	£3,750	£8,881	£11,818	£13,722	£10,086	£48,258
Net Return	£7,581	£12,863	£15,956	£18,128	£14,767	£69,295
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	10%	17%	21%	24%	19%	91%