	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	£12,134	£12,208	£12,287	£12,368	£12,448	£61,445
Profit Before Tax	£1,942	£2,149	£2,429	£2,717	£3,013	£12,250
Profit After Tax	£1,573	£1,741	£1,968	£2,200	£2,441	£9,923
Change In Property Value	£6,599	£6,796	£11,667	£14,701	£15,583	£55,346
Net Return	£8,171	£8,537	£13,635	£16,901	£18,024	£65,269
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	12%	20%	25%	26%	95%