	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,788	£13,995	£14,345	£14,703	£15,144	£71,975
Total Expenses	£10,607	£10,639	£10,685	£10,732	£10,787	£53,451
Profit Before Tax	£3,181	£3,355	£3,659	£3,971	£4,358	£18,524
Profit After Tax	£2,576	£2,718	£2,964	£3,217	£3,530	£15,005
Change In Property Value	£5,500	£5,638	£10,401	£13,285	£15,289	£50,113
Net Return	£8,076	£8,355	£13,365	£16,501	£18,819	£65,117
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	12%	12%	20%	25%	28%	97%