	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,452	£13,654	£13,859	£14,205	£14,560	£69,730
Total Expenses	£10,005	£10,076	£10,137	£10,214	£10,292	£50,723
Profit Before Tax	£3,447	£3,578	£3,722	£3,991	£4,268	£19,006
Profit After Tax	£2,792	£2,898	£3,014	£3,233	£3,457	£15,395
Change In Property Value	£6,210	£11,727	£13,496	£14,306	£11,373	£57,112
Net Return	£9,002	£14,625	£16,511	£17,539	£14,831	£72,507
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	14%	23%	26%	28%	24%	115%