	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,200	£13,398	£13,733	£14,076	£14,499	£68,906
Total Expenses	£10,263	£10,329	£10,405	£10,484	£10,568	£52,049
Profit Before Tax	£2,937	£3,069	£3,328	£3,593	£3,930	£16,857
Profit After Tax	£2,379	£2,486	£2,695	£2,910	£3,183	£13,654
Change In Property Value	£1,750	£1,767	£5,355	£7,355	£8,605	£24,833
Net Return	£4,129	£4,253	£8,051	£10,265	£11,789	£38,487
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	8%	8%	15%	19%	22%	72%