	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,476	£13,678	£13,883	£14,230	£14,586	£69,854
Total Expenses	£10,696	£10,728	£10,759	£10,804	£10,851	£53,838
Profit Before Tax	£2,780	£2,950	£3,124	£3,426	£3,736	£16,016
Profit After Tax	£2,252	£2,389	£2,531	£2,775	£3,026	£12,973
Change In Property Value	£6,875	£12,684	£16,201	£18,646	£13,176	£67,582
Net Return	£9,127	£15,074	£18,731	£21,421	£16,202	£80,555
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	18%	22%	25%	19%	95%