	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,548	£13,819	£14,095	£14,448	£14,809	£70,719
Total Expenses	£10,272	£10,350	£10,418	£10,495	£10,574	£52,109
Profit Before Tax	£3,276	£3,469	£3,677	£3,952	£4,235	£18,610
Profit After Tax	£2,653	£2,810	£2,979	£3,202	£3,430	£15,074
Change In Property Value	£6,450	£11,073	£13,951	£14,788	£13,063	£59,325
Net Return	£9,103	£13,883	£16,930	£17,990	£16,493	£74,399
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	19%	23%	25%	22%	101%