	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,004	£14,214	£14,569	£14,934	£15,382	£73,103
Total Expenses	£11,819	£11,852	£11,898	£11,945	£12,001	£59,515
Profit Before Tax	£2,185	£2,362	£2,671	£2,988	£3,381	£13,588
Profit After Tax	£1,770	£1,914	£2,164	£2,421	£2,739	£11,006
Change In Property Value	£8,750	£9,056	£14,729	£16,952	£17,969	£67,457
Net Return	£10,520	£10,970	£16,893	£19,373	£20,708	£78,463
Return From Rental Income (%)	2%	3%	3%	3%	4%	14%
Total Net Return (%)	14%	14%	22%	25%	27%	103%