	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,464	£13,666	£13,871	£14,218	£14,573	£69,792
Total Expenses	£9,717	£9,787	£9,849	£9,925	£10,003	£49,282
Profit Before Tax	£3,747	£3,879	£4,022	£4,292	£4,570	£20,510
Profit After Tax	£3,035	£3,142	£3,258	£3,477	£3,701	£16,613
Change In Property Value	£5,940	£11,217	£12,909	£13,684	£10,879	£54,629
Net Return	£8,975	£14,358	£16,167	£17,161	£14,580	£71,242
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	15%	24%	27%	28%	24%	118%