	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,320	£13,520	£13,723	£14,066	£14,417	£69,045
Total Expenses	£9,928	£9,998	£10,059	£10,135	£10,213	£50,333
Profit Before Tax	£3,392	£3,522	£3,663	£3,930	£4,204	£18,712
Profit After Tax	£2,748	£2,853	£2,967	£3,184	£3,405	£15,157
Change In Property Value	£6,150	£11,613	£13,366	£14,168	£11,263	£56,560
Net Return	£8,898	£14,466	£16,333	£17,351	£14,669	£71,717
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	14%	23%	26%	28%	23%	115%