	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,200	£13,398	£13,599	£13,939	£14,287	£68,423
Total Expenses	£9,753	£9,823	£9,884	£9,960	£10,038	£49,459
Profit Before Tax	£3,447	£3,575	£3,715	£3,979	£4,250	£18,965
Profit After Tax	£2,792	£2,896	£3,009	£3,223	£3,442	£15,361
Change In Property Value	£5,999	£11,327	£13,037	£13,819	£10,986	£55,167
Net Return	£8,790	£14,223	£16,045	£17,042	£14,428	£70,528
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	28%	24%	116%