	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,068	£13,264	£13,463	£13,800	£14,145	£67,739
Total Expenses	£10,086	£10,156	£10,217	£10,292	£10,369	£51,120
Profit Before Tax	£2,982	£3,108	£3,246	£3,507	£3,775	£16,620
Profit After Tax	£2,415	£2,518	£2,630	£2,841	£3,058	£13,462
Change In Property Value	£6,321	£11,936	£13,737	£14,562	£11,577	£58,133
Net Return	£8,736	£14,454	£16,367	£17,403	£14,635	£71,595
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	14%	23%	25%	27%	23%	112%