	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,596	£13,800	£14,007	£14,357	£14,716	£70,476
Total Expenses	£10,303	£10,373	£10,435	£10,512	£10,590	£52,214
Profit Before Tax	£3,293	£3,427	£3,572	£3,845	£4,126	£18,262
Profit After Tax	£2,667	£2,776	£2,893	£3,115	£3,342	£14,792
Change In Property Value	£3,237	£7,666	£10,202	£11,845	£8,706	£41,656
Net Return	£5,904	£10,442	£13,095	£14,960	£12,048	£56,449
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	9%	16%	20%	23%	18%	86%