	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,992	£14,202	£14,557	£14,921	£15,368	£73,040
Total Expenses	£11,332	£11,399	£11,478	£11,558	£11,645	£57,412
Profit Before Tax	£2,660	£2,803	£3,079	£3,363	£3,723	£15,628
Profit After Tax	£2,154	£2,270	£2,494	£2,724	£3,016	£12,658
Change In Property Value	£4,999	£5,124	£9,453	£12,074	£13,896	£45,546
Net Return	£7,153	£7,394	£11,947	£14,798	£16,912	£58,204
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	12%	20%	24%	28%	95%