	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,200	£13,398	£13,599	£13,939	£14,287	£68,423
Total Expenses	£9,542	£9,574	£9,605	£9,649	£9,695	£48,065
Profit Before Tax	£3,658	£3,824	£3,994	£4,290	£4,593	£20,359
Profit After Tax	£2,963	£3,097	£3,235	£3,475	£3,720	£16,491
Change In Property Value	£6,000	£11,070	£14,139	£16,273	£11,499	£58,981
Net Return	£8,963	£14,167	£17,374	£19,747	£15,219	£75,471
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	19%	24%	27%	21%	103%