	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,500	£13,703	£13,908	£14,256	£14,612	£69,978
Total Expenses	£11,503	£11,535	£11,566	£11,611	£11,658	£57,873
Profit Before Tax	£1,998	£2,167	£2,342	£2,644	£2,955	£12,106
Profit After Tax	£1,618	£1,755	£1,897	£2,142	£2,393	£9,806
Change In Property Value	£4,500	£10,658	£14,182	£16,467	£12,103	£57,910
Net Return	£6,118	£12,413	£16,079	£18,609	£14,496	£67,715
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	7%	13%	17%	20%	16%	72%