	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,196	£14,409	£14,769	£15,138	£15,593	£74,105
Total Expenses	£11,355	£11,422	£11,501	£11,582	£11,670	£57,529
Profit Before Tax	£2,841	£2,987	£3,268	£3,557	£3,923	£16,576
Profit After Tax	£2,302	£2,420	£2,647	£2,881	£3,177	£13,427
Change In Property Value	£6,000	£6,180	£11,670	£13,431	£14,237	£51,518
Net Return	£8,302	£8,600	£14,317	£16,312	£17,414	£64,945
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	23%	27%	29%	106%