	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,968	£14,178	£14,532	£14,895	£15,342	£72,915
Total Expenses	£11,617	£11,650	£11,696	£11,743	£11,798	£58,504
Profit Before Tax	£2,351	£2,528	£2,836	£3,152	£3,544	£14,411
Profit After Tax	£1,904	£2,048	£2,297	£2,553	£2,870	£11,673
Change In Property Value	£8,575	£8,875	£14,435	£16,613	£17,610	£66,108
Net Return	£10,479	£10,923	£16,732	£19,166	£20,480	£77,780
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	14%	15%	22%	26%	27%	104%