	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,952	£15,176	£15,556	£15,945	£16,423	£78,051
Total Expenses	£11,120	£11,154	£11,203	£11,253	£11,311	£56,042
Profit Before Tax	£3,832	£4,022	£4,353	£4,692	£5,112	£22,009
Profit After Tax	£3,104	£3,258	£3,526	£3,800	£4,140	£17,827
Change In Property Value	£4,600	£4,692	£9,572	£12,443	£13,065	£44,372
Net Return	£7,704	£7,950	£13,097	£16,243	£17,206	£62,200
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	11%	11%	19%	23%	25%	89%