	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,604	£14,823	£15,194	£15,573	£16,041	£76,235
Total Expenses	£11,395	£11,463	£11,543	£11,625	£11,715	£57,742
Profit Before Tax	£3,209	£3,360	£3,650	£3,948	£4,326	£18,493
Profit After Tax	£2,599	£2,721	£2,957	£3,198	£3,504	£14,979
Change In Property Value	£6,000	£6,180	£11,670	£13,431	£14,237	£51,518
Net Return	£8,599	£8,901	£14,627	£16,629	£17,741	£66,497
Return From Rental Income (%)	4%	4%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	24%	27%	29%	109%