	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,172	£14,385	£14,744	£15,113	£15,566	£73,980
Total Expenses	£12,344	£12,411	£12,490	£12,571	£12,659	£62,476
Profit Before Tax	£1,828	£1,973	£2,254	£2,542	£2,907	£11,504
Profit After Tax	£1,481	£1,598	£1,826	£2,059	£2,355	£9,318
Change In Property Value	£6,750	£6,953	£13,129	£15,110	£16,016	£57,957
Net Return	£8,231	£8,551	£14,954	£17,169	£18,371	£67,276
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	12%	22%	25%	27%	98%