	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,236	£13,501	£13,771	£14,115	£14,468	£69,090
Total Expenses	£10,080	£10,157	£10,225	£10,301	£10,379	£51,142
Profit Before Tax	£3,156	£3,344	£3,546	£3,814	£4,089	£17,948
Profit After Tax	£2,556	£2,709	£2,872	£3,089	£3,312	£14,538
Change In Property Value	£6,300	£10,815	£13,627	£14,445	£12,759	£57,946
Net Return	£8,856	£13,524	£16,499	£17,534	£16,071	£72,484
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	12%	19%	23%	24%	22%	101%