	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,116	£13,313	£13,512	£13,850	£14,196	£67,988
Total Expenses	£10,873	£10,942	£11,003	£11,079	£11,156	£55,054
Profit Before Tax	£2,243	£2,370	£2,509	£2,771	£3,040	£12,934
Profit After Tax	£1,817	£1,920	£2,032	£2,245	£2,463	£10,477
Change In Property Value	£4,700	£9,588	£12,464	£13,088	£9,619	£49,459
Net Return	£6,517	£11,508	£14,497	£15,332	£12,082	£59,936
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	9%	16%	20%	21%	17%	84%