	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,004	£14,214	£14,569	£14,934	£15,382	£73,103
Total Expenses	£11,335	£11,402	£11,481	£11,561	£11,649	£57,429
Profit Before Tax	£2,669	£2,812	£3,089	£3,372	£3,733	£15,674
Profit After Tax	£2,162	£2,277	£2,502	£2,732	£3,024	£12,696
Change In Property Value	£5,000	£5,125	£9,456	£12,077	£13,899	£45,557
Net Return	£7,162	£7,402	£11,957	£14,809	£16,923	£58,253
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	12%	20%	24%	28%	95%