	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,304	£14,519	£14,882	£15,254	£15,711	£74,669
Total Expenses	£12,159	£12,226	£12,305	£12,386	£12,475	£61,552
Profit Before Tax	£2,145	£2,292	£2,576	£2,867	£3,236	£13,117
Profit After Tax	£1,738	£1,857	£2,087	£2,322	£2,621	£10,625
Change In Property Value	£6,600	£6,798	£12,837	£14,774	£15,660	£56,668
Net Return	£8,338	£8,655	£14,923	£17,096	£18,282	£67,293
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	13%	22%	26%	27%	100%