	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,272	£13,471	£13,808	£14,153	£14,578	£69,282
Total Expenses	£10,754	£10,785	£10,830	£10,875	£10,929	£54,173
Profit Before Tax	£2,518	£2,686	£2,978	£3,278	£3,649	£15,108
Profit After Tax	£2,040	£2,175	£2,412	£2,655	£2,956	£12,238
Change In Property Value	£5,625	£5,766	£10,638	£13,587	£15,637	£51,252
Net Return	£7,665	£7,941	£13,050	£16,241	£18,593	£63,489
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	11%	12%	19%	24%	27%	93%