	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,628	£14,847	£15,219	£15,599	£16,067	£76,360
Total Expenses	£12,390	£12,458	£12,538	£12,620	£12,709	£62,714
Profit Before Tax	£2,238	£2,390	£2,681	£2,979	£3,358	£13,646
Profit After Tax	£1,813	£1,936	£2,172	£2,413	£2,720	£11,054
Change In Property Value	£6,750	£6,953	£13,129	£15,110	£16,016	£57,957
Net Return	£8,563	£8,888	£15,300	£17,523	£18,736	£69,011
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	13%	13%	22%	26%	27%	101%