	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,116	£13,313	£13,646	£13,987	£14,406	£68,467
Total Expenses	£10,850	£10,916	£10,992	£11,070	£11,154	£54,981
Profit Before Tax	£2,266	£2,397	£2,654	£2,917	£3,252	£13,486
Profit After Tax	£1,836	£1,942	£2,150	£2,363	£2,634	£10,924
Change In Property Value	£3,800	£3,876	£7,907	£10,279	£10,793	£36,655
Net Return	£5,636	£5,818	£10,057	£12,642	£13,427	£47,579
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	10%	10%	17%	22%	23%	82%