	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,284	£13,483	£13,686	£14,028	£14,378	£68,859
Total Expenses	£10,986	£11,056	£11,117	£11,193	£11,271	£55,623
Profit Before Tax	£2,298	£2,427	£2,568	£2,834	£3,107	£13,235
Profit After Tax	£1,861	£1,966	£2,080	£2,296	£2,517	£10,721
Change In Property Value	£4,760	£9,710	£12,624	£13,255	£9,742	£50,091
Net Return	£6,621	£11,677	£14,704	£15,551	£12,259	£60,811
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	9%	16%	20%	21%	17%	84%