	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,352	£14,639	£15,005	£15,380	£15,765	£75,141
Total Expenses	£11,569	£11,643	£11,723	£11,804	£11,885	£58,624
Profit Before Tax	£2,783	£2,996	£3,282	£3,576	£3,879	£16,517
Profit After Tax	£2,255	£2,427	£2,659	£2,896	£3,142	£13,378
Change In Property Value	£6,150	£6,335	£10,874	£13,702	£14,524	£51,584
Net Return	£8,405	£8,761	£13,533	£16,598	£17,666	£64,962
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	12%	13%	19%	24%	25%	93%