	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,800	£14,007	£14,217	£14,573	£14,937	£71,533
Total Expenses	£9,815	£9,886	£9,948	£10,025	£10,104	£49,778
Profit Before Tax	£3,985	£4,121	£4,269	£4,547	£4,833	£21,756
Profit After Tax	£3,228	£3,338	£3,458	£3,683	£3,914	£17,622
Change In Property Value	£4,000	£8,160	£10,608	£11,138	£8,187	£42,093
Net Return	£7,228	£11,498	£14,066	£14,822	£12,101	£59,715
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	12%	19%	23%	24%	20%	98%