	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	£10,872	£10,906	£10,937	£10,984	£11,031	£54,731
Profit Before Tax	£3,084	£3,259	£3,440	£3,754	£4,074	£17,611
Profit After Tax	£2,498	£2,640	£2,787	£3,040	£3,300	£14,265
Change In Property Value	£5,580	£11,383	£14,798	£15,538	£11,420	£58,720
Net Return	£8,078	£14,023	£17,585	£18,578	£14,721	£72,985
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	9%	16%	20%	22%	17%	85%