	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,624	£15,858	£16,255	£16,661	£17,161	£81,559
Total Expenses	£12,291	£12,360	£12,443	£12,527	£12,620	£62,242
Profit Before Tax	£3,333	£3,498	£3,812	£4,134	£4,541	£19,318
Profit After Tax	£2,700	£2,833	£3,088	£3,348	£3,678	£15,647
Change In Property Value	£6,600	£6,798	£12,837	£14,774	£15,661	£56,670
Net Return	£9,300	£9,631	£15,925	£18,122	£19,339	£72,317
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	14%	24%	27%	29%	108%