	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,076	£14,287	£14,644	£15,010	£15,461	£73,479
Total Expenses	£10,636	£10,669	£10,715	£10,763	£10,818	£53,601
Profit Before Tax	£3,440	£3,618	£3,929	£4,248	£4,642	£19,877
Profit After Tax	£2,786	£2,931	£3,183	£3,441	£3,760	£16,101
Change In Property Value	£7,700	£7,970	£12,962	£14,918	£15,813	£59,362
Net Return	£10,486	£10,900	£16,144	£18,358	£19,573	£75,463
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	16%	16%	24%	27%	29%	113%