	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,416	£13,617	£13,821	£14,167	£14,521	£69,543
Total Expenses	£10,420	£10,490	£10,552	£10,628	£10,706	£52,796
Profit Before Tax	£2,996	£3,127	£3,270	£3,539	£3,815	£16,747
Profit After Tax	£2,427	£2,533	£2,649	£2,867	£3,090	£13,565
Change In Property Value	£4,400	£8,976	£11,669	£12,252	£9,005	£46,302
Net Return	£6,827	£11,509	£14,317	£15,119	£12,096	£59,867
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	10%	17%	21%	23%	18%	89%