	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,856	£15,153	£15,532	£15,920	£16,318	£77,780
Total Expenses	£10,912	£10,954	£11,002	£11,052	£11,103	£55,023
Profit Before Tax	£3,944	£4,199	£4,530	£4,868	£5,216	£22,756
Profit After Tax	£3,194	£3,402	£3,669	£3,943	£4,225	£18,433
Change In Property Value	£6,750	£6,953	£11,935	£15,038	£15,941	£56,616
Net Return	£9,944	£10,354	£15,604	£18,981	£20,165	£75,049
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	22%	27%	29%	107%