	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	£9,852	£9,921	£9,982	£10,058	£10,136	£49,949
Profit Before Tax	£3,348	£3,477	£3,617	£3,881	£4,152	£18,474
Profit After Tax	£2,712	£2,816	£2,929	£3,143	£3,363	£14,964
Change In Property Value	£6,090	£11,500	£13,235	£14,030	£11,153	£56,008
Net Return	£8,802	£14,316	£16,165	£17,173	£14,516	£70,972
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	14%	23%	26%	28%	23%	115%