	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,484	£14,701	£15,069	£15,446	£15,909	£75,608
Total Expenses	£12,572	£12,639	£12,719	£12,801	£12,890	£63,620
Profit Before Tax	£1,912	£2,062	£2,350	£2,645	£3,019	£11,988
Profit After Tax	£1,549	£1,670	£1,903	£2,142	£2,446	£9,710
Change In Property Value	£6,899	£7,105	£13,417	£15,442	£16,369	£59,233
Net Return	£8,447	£8,776	£15,321	£17,585	£18,814	£68,943
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	13%	22%	25%	27%	99%