	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,488	£13,690	£13,896	£14,243	£14,599	£69,916
Total Expenses	£10,025	£10,095	£10,157	£10,233	£10,312	£50,822
Profit Before Tax	£3,463	£3,595	£3,739	£4,010	£4,287	£19,094
Profit After Tax	£2,805	£2,912	£3,028	£3,248	£3,473	£15,466
Change In Property Value	£6,225	£11,755	£13,529	£14,341	£11,401	£57,250
Net Return	£9,030	£14,667	£16,557	£17,588	£14,874	£72,716
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	14%	23%	26%	28%	24%	115%