	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,776	£13,983	£14,192	£14,547	£14,911	£71,409
Total Expenses	£10,565	£10,598	£10,629	£10,675	£10,722	£53,189
Profit Before Tax	£3,211	£3,385	£3,563	£3,872	£4,189	£18,220
Profit After Tax	£2,601	£2,742	£2,886	£3,136	£3,393	£14,758
Change In Property Value	£4,050	£9,592	£12,764	£14,820	£10,893	£52,119
Net Return	£6,651	£12,333	£15,650	£17,957	£14,286	£66,877
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	8%	15%	19%	22%	17%	81%