	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,368	£13,569	£13,772	£14,116	£14,469	£69,294
Total Expenses	£10,272	£10,342	£10,404	£10,480	£10,558	£52,055
Profit Before Tax	£3,096	£3,226	£3,369	£3,637	£3,912	£17,239
Profit After Tax	£2,508	£2,613	£2,729	£2,946	£3,168	£13,963
Change In Property Value	£6,467	£12,211	£14,054	£14,897	£11,843	£59,471
Net Return	£8,974	£14,824	£16,782	£17,842	£15,011	£73,434
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	14%	23%	26%	27%	23%	112%