	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,616	£14,835	£15,206	£15,586	£16,054	£76,298
Total Expenses	£12,386	£12,454	£12,534	£12,616	£12,706	£62,697
Profit Before Tax	£2,230	£2,381	£2,672	£2,970	£3,348	£13,600
Profit After Tax	£1,806	£1,928	£2,164	£2,406	£2,712	£11,016
Change In Property Value	£6,749	£6,951	£13,126	£15,107	£16,013	£57,945
Net Return	£8,554	£8,879	£15,290	£17,512	£18,725	£68,961
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	12%	13%	22%	26%	27%	101%