	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,968	£14,178	£14,390	£14,750	£15,119	£72,404
Total Expenses	£11,067	£11,100	£11,132	£11,178	£11,226	£55,702
Profit Before Tax	£2,901	£3,077	£3,259	£3,572	£3,893	£16,702
Profit After Tax	£2,350	£2,493	£2,639	£2,893	£3,153	£13,529
Change In Property Value	£5,700	£11,628	£15,116	£15,872	£11,666	£59,983
Net Return	£8,050	£14,121	£17,756	£18,765	£14,819	£73,511
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	9%	16%	20%	21%	17%	83%