	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	£10,078	£10,147	£10,209	£10,284	£10,362	£51,080
Profit Before Tax	£3,146	£3,275	£3,415	£3,680	£3,951	£17,468
Profit After Tax	£2,549	£2,653	£2,766	£2,981	£3,201	£14,149
Change In Property Value	£6,299	£11,894	£13,689	£14,510	£11,535	£57,926
Net Return	£8,847	£14,546	£16,455	£17,491	£14,736	£72,075
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	23%	26%	27%	23%	113%