	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,284	£13,483	£13,686	£14,028	£14,378	£68,859
Total Expenses	£10,225	£10,294	£10,356	£10,432	£10,509	£51,816
Profit Before Tax	£3,059	£3,189	£3,330	£3,596	£3,869	£17,043
Profit After Tax	£2,478	£2,583	£2,697	£2,913	£3,134	£13,805
Change In Property Value	£6,430	£12,142	£13,974	£14,813	£11,776	£59,135
Net Return	£8,908	£14,725	£16,671	£17,725	£14,910	£72,940
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	14%	23%	26%	27%	23%	112%