	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,656	£13,861	£14,069	£14,420	£14,781	£70,787
Total Expenses	£10,122	£10,193	£10,255	£10,332	£10,410	£51,312
Profit Before Tax	£3,534	£3,668	£3,814	£4,089	£4,371	£19,475
Profit After Tax	£2,862	£2,971	£3,089	£3,312	£3,540	£15,775
Change In Property Value	£2	£4,200	£7,497	£9,976	£6,950	£28,626
Net Return	£2,864	£7,171	£10,587	£13,288	£10,491	£44,401
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	4%	11%	17%	21%	16%	69%