	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,412	£14,628	£14,994	£15,369	£15,830	£75,233
Total Expenses	£12,666	£12,733	£12,813	£12,894	£12,983	£64,089
Profit Before Tax	£1,746	£1,895	£2,181	£2,475	£2,847	£11,144
Profit After Tax	£1,415	£1,535	£1,767	£2,004	£2,306	£9,027
Change In Property Value	£6,975	£7,184	£13,566	£15,614	£16,550	£59,889
Net Return	£8,390	£8,719	£15,333	£17,618	£18,856	£68,916
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	12%	12%	22%	25%	27%	97%