	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,964	£15,188	£15,568	£15,957	£16,436	£78,114
Total Expenses	£10,725	£10,759	£10,808	£10,857	£10,916	£54,065
Profit Before Tax	£4,239	£4,430	£4,761	£5,100	£5,520	£24,049
Profit After Tax	£3,434	£3,588	£3,856	£4,131	£4,471	£19,480
Change In Property Value	£7,700	£7,970	£12,962	£14,918	£15,813	£59,362
Net Return	£11,134	£11,557	£16,818	£19,049	£20,284	£78,842
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	17%	17%	25%	28%	30%	118%