	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,236	£13,435	£13,636	£13,977	£14,326	£68,610
Total Expenses	£10,080	£10,150	£10,211	£10,287	£10,365	£51,094
Profit Before Tax	£3,156	£3,284	£3,425	£3,690	£3,962	£17,516
Profit After Tax	£2,556	£2,660	£2,774	£2,989	£3,209	£14,188
Change In Property Value	£6,300	£11,897	£13,692	£14,513	£11,538	£57,940
Net Return	£8,856	£14,557	£16,466	£17,502	£14,747	£72,128
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	23%	26%	27%	23%	113%