	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,020	£13,215	£13,414	£13,749	£14,093	£67,490
Total Expenses	£10,057	£10,127	£10,187	£10,263	£10,340	£50,974
Profit Before Tax	£2,963	£3,089	£3,226	£3,486	£3,753	£16,516
Profit After Tax	£2,400	£2,502	£2,613	£2,824	£3,040	£13,378
Change In Property Value	£6,299	£11,894	£13,689	£14,510	£11,535	£57,926
Net Return	£8,698	£14,395	£16,302	£17,334	£14,575	£71,304
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	14%	22%	25%	27%	23%	111%