	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,628	£14,847	£15,219	£15,599	£16,067	£76,360
Total Expenses	£10,890	£10,923	£10,971	£11,020	£11,077	£54,881
Profit Before Tax	£3,738	£3,924	£4,248	£4,579	£4,990	£21,479
Profit After Tax	£3,028	£3,179	£3,441	£3,709	£4,042	£17,398
Change In Property Value	£5,625	£5,766	£10,638	£13,587	£15,637	£51,252
Net Return	£8,653	£8,944	£14,078	£17,296	£19,678	£68,650
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	13%	21%	25%	29%	100%