	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	£10,059	£10,128	£10,189	£10,264	£10,341	£50,982
Profit Before Tax	£2,961	£3,087	£3,224	£3,484	£3,751	£16,508
Profit After Tax	£2,399	£2,500	£2,612	£2,822	£3,038	£13,372
Change In Property Value	£6,300	£11,897	£13,692	£14,513	£11,538	£57,940
Net Return	£8,699	£14,397	£16,304	£17,336	£14,576	£71,311
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	14%	22%	25%	27%	23%	111%