	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	£10,668	£10,700	£10,731	£10,775	£10,821	£53,695
Profit Before Tax	£2,532	£2,698	£2,868	£3,164	£3,467	£14,728
Profit After Tax	£2,051	£2,185	£2,323	£2,563	£2,808	£11,930
Change In Property Value	£6,875	£12,684	£16,201	£18,646	£13,176	£67,582
Net Return	£8,926	£14,869	£18,524	£21,208	£15,984	£79,512
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	11%	18%	22%	25%	19%	94%