	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,404	£13,605	£13,945	£14,294	£14,723	£69,971
Total Expenses	£11,275	£11,342	£11,418	£11,497	£11,583	£57,115
Profit Before Tax	£2,129	£2,264	£2,527	£2,797	£3,140	£12,855
Profit After Tax	£1,724	£1,833	£2,047	£2,265	£2,543	£10,413
Change In Property Value	£2,000	£2,020	£6,121	£8,406	£9,835	£28,381
Net Return	£3,724	£3,853	£8,167	£10,671	£12,378	£38,794
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	6%	6%	13%	17%	20%	64%