	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,764	£13,970	£14,320	£14,678	£15,118	£71,850
Total Expenses	£10,407	£10,439	£10,484	£10,531	£10,586	£52,446
Profit Before Tax	£3,357	£3,532	£3,835	£4,147	£4,532	£19,404
Profit After Tax	£2,720	£2,861	£3,107	£3,359	£3,671	£15,717
Change In Property Value	£7,525	£7,788	£12,667	£14,579	£15,454	£58,013
Net Return	£10,245	£10,649	£15,774	£17,938	£19,125	£73,730
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	16%	16%	24%	27%	29%	113%