	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,476	£13,678	£13,883	£14,230	£14,586	£69,854
Total Expenses	£11,230	£11,301	£11,362	£11,439	£11,517	£56,849
Profit Before Tax	£2,246	£2,377	£2,521	£2,792	£3,069	£13,005
Profit After Tax	£1,819	£1,926	£2,042	£2,261	£2,486	£10,534
Change In Property Value	£4,900	£9,996	£12,995	£13,645	£10,029	£51,564
Net Return	£6,719	£11,922	£15,037	£15,906	£12,515	£62,098
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	9%	16%	20%	21%	17%	83%