	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,076	£14,358	£14,716	£15,084	£15,461	£73,696
Total Expenses	£10,636	£10,676	£10,722	£10,770	£10,819	£53,623
Profit Before Tax	£3,440	£3,682	£3,994	£4,314	£4,643	£20,073
Profit After Tax	£2,786	£2,982	£3,235	£3,495	£3,761	£16,259
Change In Property Value	£6,600	£6,798	£11,670	£14,704	£15,586	£55,358
Net Return	£9,386	£9,780	£14,905	£18,199	£19,347	£71,617
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	14%	14%	22%	27%	28%	105%