	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,580	£14,799	£15,169	£15,548	£16,014	£76,110
Total Expenses	£12,472	£12,505	£12,553	£12,602	£12,659	£62,791
Profit Before Tax	£2,108	£2,293	£2,616	£2,946	£3,355	£13,318
Profit After Tax	£1,708	£1,858	£2,119	£2,386	£2,718	£10,788
Change In Property Value	£6,625	£6,791	£12,529	£16,002	£18,417	£60,363
Net Return	£8,333	£8,648	£14,647	£18,388	£21,134	£71,151
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	11%	18%	23%	26%	88%