	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,440	£13,709	£13,983	£14,333	£14,691	£70,155
Total Expenses	£10,101	£10,178	£10,246	£10,323	£10,401	£51,249
Profit Before Tax	£3,339	£3,531	£3,737	£4,010	£4,290	£18,907
Profit After Tax	£2,705	£2,860	£3,027	£3,248	£3,475	£15,314
Change In Property Value	£6,300	£10,815	£13,627	£14,445	£12,759	£57,946
Net Return	£9,005	£13,675	£16,654	£17,692	£16,234	£73,260
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	19%	23%	25%	23%	102%