	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,956	£14,165	£14,378	£14,737	£15,106	£72,342
Total Expenses	£10,635	£10,706	£10,768	£10,846	£10,925	£53,880
Profit Before Tax	£3,321	£3,459	£3,610	£3,891	£4,180	£18,462
Profit After Tax	£2,690	£2,802	£2,924	£3,152	£3,386	£14,954
Change In Property Value	£4,500	£9,180	£11,934	£12,531	£9,210	£47,355
Net Return	£7,190	£11,982	£14,858	£15,683	£12,596	£62,309
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	10%	17%	22%	23%	18%	91%