	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,396	£15,627	£16,018	£16,418	£16,911	£80,369
Total Expenses	£12,266	£12,335	£12,417	£12,501	£12,593	£62,113
Profit Before Tax	£3,130	£3,292	£3,600	£3,917	£4,318	£18,256
Profit After Tax	£2,535	£2,666	£2,916	£3,173	£3,497	£14,788
Change In Property Value	£6,599	£6,796	£12,834	£14,771	£15,657	£56,657
Net Return	£9,134	£9,463	£15,750	£17,943	£19,154	£71,444
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	24%	27%	29%	107%