	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,224	£13,422	£13,624	£13,964	£14,313	£68,548
Total Expenses	£10,333	£10,365	£10,395	£10,440	£10,485	£52,019
Profit Before Tax	£2,891	£3,057	£3,228	£3,524	£3,828	£16,529
Profit After Tax	£2,342	£2,476	£2,615	£2,855	£3,101	£13,389
Change In Property Value	£3,968	£9,396	£12,504	£14,518	£10,671	£51,057
Net Return	£6,309	£11,873	£15,119	£17,373	£13,772	£64,446
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	8%	15%	19%	21%	17%	79%