	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,004	£14,284	£14,641	£15,007	£15,382	£73,319
Total Expenses	£11,819	£11,859	£11,905	£11,953	£12,001	£59,536
Profit Before Tax	£2,185	£2,425	£2,736	£3,055	£3,382	£13,782
Profit After Tax	£1,770	£1,965	£2,216	£2,474	£2,739	£11,164
Change In Property Value	£7,500	£7,725	£13,261	£16,709	£17,712	£62,907
Net Return	£9,270	£9,690	£15,477	£19,183	£20,451	£74,071
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	12%	12%	20%	24%	26%	94%