	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	£9,755	£9,825	£9,886	£9,962	£10,039	£49,467
Profit Before Tax	£3,445	£3,573	£3,713	£3,977	£4,248	£18,957
Profit After Tax	£2,790	£2,894	£3,008	£3,222	£3,441	£15,355
Change In Property Value	£6,000	£11,330	£13,040	£13,822	£10,989	£55,181
Net Return	£8,790	£14,224	£16,047	£17,044	£14,430	£70,536
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	28%	24%	116%