	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,076	£14,358	£14,716	£15,084	£15,461	£73,696
Total Expenses	£12,136	£12,210	£12,289	£12,370	£12,450	£61,455
Profit Before Tax	£1,940	£2,147	£2,427	£2,715	£3,011	£12,240
Profit After Tax	£1,571	£1,739	£1,966	£2,199	£2,439	£9,915
Change In Property Value	£6,600	£6,798	£11,670	£14,704	£15,586	£55,358
Net Return	£8,171	£8,537	£13,636	£16,903	£18,026	£65,273
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	11%	11%	18%	23%	24%	87%