	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,020	£13,215	£13,414	£13,749	£14,093	£67,490
Total Expenses	£10,059	£10,128	£10,189	£10,264	£10,341	£50,982
Profit Before Tax	£2,961	£3,087	£3,224	£3,484	£3,751	£16,508
Profit After Tax	£2,399	£2,500	£2,612	£2,822	£3,038	£13,372
Change In Property Value	£4,200	£8,568	£11,138	£11,695	£8,596	£44,198
Net Return	£6,599	£11,068	£13,750	£14,518	£11,634	£57,569
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	10%	17%	21%	23%	18%	90%