	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,164	£13,361	£13,562	£13,901	£14,248	£68,237
Total Expenses	£10,072	£10,141	£10,202	£10,278	£10,355	£51,049
Profit Before Tax	£3,092	£3,220	£3,360	£3,623	£3,893	£17,188
Profit After Tax	£2,505	£2,608	£2,721	£2,935	£3,153	£13,922
Change In Property Value	£5,249	£9,684	£12,369	£14,235	£10,059	£51,596
Net Return	£7,754	£12,292	£15,090	£17,170	£13,213	£65,518
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	12%	19%	24%	27%	21%	112%