	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,116	£13,378	£13,646	£13,987	£14,337	£68,464
Total Expenses	£9,907	£9,984	£10,051	£10,127	£10,205	£50,275
Profit Before Tax	£3,209	£3,395	£3,594	£3,860	£4,132	£18,189
Profit After Tax	£2,599	£2,750	£2,911	£3,126	£3,347	£14,733
Change In Property Value	£6,150	£10,558	£13,302	£14,101	£12,456	£56,566
Net Return	£8,749	£13,307	£16,214	£17,227	£15,802	£71,299
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	19%	23%	25%	23%	102%