	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,256	£14,541	£14,905	£15,277	£15,659	£74,638
Total Expenses	£12,551	£12,625	£12,705	£12,786	£12,867	£63,533
Profit Before Tax	£1,705	£1,916	£2,200	£2,491	£2,793	£11,105
Profit After Tax	£1,381	£1,552	£1,782	£2,018	£2,262	£8,995
Change In Property Value	£6,900	£7,107	£12,200	£15,372	£16,295	£57,875
Net Return	£8,281	£8,659	£13,982	£17,391	£18,557	£66,870
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	12%	12%	19%	24%	26%	93%