	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,568	£14,787	£15,156	£15,535	£16,001	£76,047
Total Expenses	£11,280	£11,314	£11,361	£11,410	£11,468	£56,834
Profit Before Tax	£3,288	£3,473	£3,795	£4,125	£4,534	£19,213
Profit After Tax	£2,663	£2,813	£3,074	£3,341	£3,672	£15,563
Change In Property Value	£7,050	£7,262	£13,712	£15,781	£16,728	£60,533
Net Return	£9,713	£10,074	£16,786	£19,122	£20,400	£76,096
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	23%	27%	29%	106%