	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,796	£15,018	£15,393	£15,778	£16,252	£77,237
Total Expenses	£11,415	£11,483	£11,563	£11,646	£11,736	£57,842
Profit Before Tax	£3,381	£3,535	£3,830	£4,133	£4,516	£19,395
Profit After Tax	£2,739	£2,863	£3,102	£3,347	£3,658	£15,710
Change In Property Value	£6,000	£6,180	£11,670	£13,431	£14,237	£51,518
Net Return	£8,739	£9,043	£14,772	£16,778	£17,895	£67,228
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	15%	24%	28%	29%	110%