	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,724	£15,018	£15,394	£15,779	£16,173	£77,088
Total Expenses	£12,598	£12,673	£12,754	£12,836	£12,918	£63,778
Profit Before Tax	£2,126	£2,345	£2,640	£2,943	£3,255	£13,310
Profit After Tax	£1,722	£1,900	£2,139	£2,384	£2,637	£10,781
Change In Property Value	£6,900	£7,107	£12,200	£15,372	£16,295	£57,875
Net Return	£8,622	£9,007	£14,339	£17,756	£18,932	£68,656
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	11%	11%	18%	23%	24%	87%