	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	£10,456	£10,526	£10,588	£10,666	£10,745	£52,981
Profit Before Tax	£3,332	£3,468	£3,616	£3,894	£4,179	£18,490
Profit After Tax	£2,699	£2,809	£2,929	£3,154	£3,385	£14,977
Change In Property Value	£5,499	£10,145	£12,958	£14,913	£10,539	£54,053
Net Return	£8,198	£12,955	£15,887	£18,067	£13,924	£69,031
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	12%	19%	24%	27%	21%	103%