	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,200	£13,464	£13,733	£14,077	£14,429	£68,902
Total Expenses	£10,668	£10,707	£10,744	£10,789	£10,835	£53,743
Profit Before Tax	£2,532	£2,757	£2,989	£3,288	£3,594	£15,159
Profit After Tax	£2,051	£2,233	£2,421	£2,663	£2,911	£12,279
Change In Property Value	£8,250	£14,163	£17,845	£18,915	£16,709	£75,881
Net Return	£10,301	£16,396	£20,266	£21,578	£19,620	£88,160
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	11%	17%	21%	23%	21%	93%