	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,668	£13,873	£14,220	£14,575	£15,013	£71,349
Total Expenses	£11,706	£11,773	£11,851	£11,930	£12,016	£59,277
Profit Before Tax	£1,962	£2,100	£2,369	£2,645	£2,996	£12,072
Profit After Tax	£1,589	£1,701	£1,919	£2,143	£2,427	£9,779
Change In Property Value	£6,306	£6,495	£12,265	£14,116	£14,963	£54,145
Net Return	£7,895	£8,196	£14,184	£16,259	£17,390	£63,924
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	100%