	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	£10,073	£10,143	£10,204	£10,280	£10,357	£51,057
Profit Before Tax	£3,091	£3,219	£3,358	£3,621	£3,891	£17,180
Profit After Tax	£2,504	£2,607	£2,720	£2,933	£3,152	£13,916
Change In Property Value	£5,250	£9,686	£12,371	£14,238	£10,062	£51,608
Net Return	£7,754	£12,293	£15,091	£17,172	£13,214	£65,524
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	12%	19%	24%	27%	21%	112%