	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,400	£14,616	£14,981	£15,356	£15,817	£75,170
Total Expenses	£10,867	£10,900	£10,947	£10,996	£11,052	£54,762
Profit Before Tax	£3,533	£3,716	£4,034	£4,360	£4,764	£20,408
Profit After Tax	£2,862	£3,010	£3,268	£3,532	£3,859	£16,530
Change In Property Value	£7,875	£8,151	£13,256	£15,257	£16,172	£60,711
Net Return	£10,737	£11,161	£16,524	£18,789	£20,031	£77,242
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	16%	16%	24%	27%	29%	113%