	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,428	£13,629	£13,834	£14,180	£14,534	£69,605
Total Expenses	£9,990	£10,061	£10,122	£10,198	£10,277	£50,648
Profit Before Tax	£3,438	£3,569	£3,712	£3,981	£4,258	£18,957
Profit After Tax	£2,784	£2,891	£3,007	£3,225	£3,449	£15,355
Change In Property Value	£6,198	£11,704	£13,471	£14,279	£11,352	£57,004
Net Return	£8,983	£14,595	£16,477	£17,504	£14,800	£72,359
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	14%	23%	26%	28%	23%	115%