	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,280	£14,494	£14,857	£15,228	£15,685	£74,544
Total Expenses	£11,758	£11,825	£11,904	£11,985	£12,074	£59,546
Profit Before Tax	£2,522	£2,669	£2,952	£3,243	£3,611	£14,997
Profit After Tax	£2,043	£2,162	£2,391	£2,626	£2,925	£12,148
Change In Property Value	£6,299	£6,487	£12,250	£14,099	£14,945	£54,081
Net Return	£8,342	£8,649	£14,642	£16,726	£17,870	£66,228
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	14%	23%	26%	28%	104%