	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,348	£15,578	£15,968	£16,367	£16,858	£80,119
Total Expenses	£12,362	£12,432	£12,513	£12,597	£12,689	£62,594
Profit Before Tax	£2,986	£3,147	£3,454	£3,770	£4,169	£17,525
Profit After Tax	£2,418	£2,549	£2,798	£3,053	£3,377	£14,195
Change In Property Value	£4,450	£4,539	£9,260	£12,037	£12,639	£42,925
Net Return	£6,868	£7,088	£12,058	£15,091	£16,016	£57,121
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	10%	10%	18%	22%	24%	84%