	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,644	£13,849	£14,056	£14,408	£14,768	£70,725
Total Expenses	£10,443	£10,513	£10,575	£10,652	£10,731	£52,914
Profit Before Tax	£3,201	£3,335	£3,481	£3,756	£4,037	£17,811
Profit After Tax	£2,593	£2,702	£2,820	£3,042	£3,270	£14,427
Change In Property Value	£6,600	£12,463	£14,344	£15,204	£12,088	£60,699
Net Return	£9,193	£15,165	£17,164	£18,247	£15,358	£75,125
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	23%	26%	27%	23%	112%