	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,788	£13,995	£14,205	£14,560	£14,924	£71,471
Total Expenses	£10,457	£10,528	£10,590	£10,667	£10,746	£52,989
Profit Before Tax	£3,331	£3,467	£3,615	£3,893	£4,177	£18,482
Profit After Tax	£2,698	£2,808	£2,928	£3,153	£3,384	£14,971
Change In Property Value	£5,500	£10,148	£12,961	£14,916	£10,541	£54,066
Net Return	£8,198	£12,956	£15,889	£18,069	£13,925	£69,036
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	12%	19%	24%	27%	21%	113%