	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	£10,399	£10,468	£10,529	£10,605	£10,683	£52,684
Profit Before Tax	£2,802	£2,930	£3,070	£3,334	£3,605	£15,739
Profit After Tax	£2,269	£2,373	£2,486	£2,700	£2,920	£12,749
Change In Property Value	£6,600	£12,463	£14,344	£15,204	£12,088	£60,699
Net Return	£8,869	£14,836	£16,830	£17,905	£15,007	£73,447
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	13%	22%	25%	27%	22%	110%