	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,860	£14,068	£14,420	£14,780	£15,223	£72,351
Total Expenses	£10,218	£10,250	£10,296	£10,343	£10,398	£51,505
Profit Before Tax	£3,642	£3,818	£4,124	£4,437	£4,826	£20,846
Profit After Tax	£2,950	£3,092	£3,340	£3,594	£3,909	£16,886
Change In Property Value	£4,200	£4,284	£8,739	£11,361	£11,929	£40,514
Net Return	£7,150	£7,376	£12,080	£14,955	£15,838	£57,399
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	11%	12%	19%	23%	25%	90%