	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,860	£14,068	£14,420	£14,780	£15,223	£72,351
Total Expenses	£11,718	£11,785	£11,863	£11,943	£12,030	£59,337
Profit Before Tax	£2,142	£2,283	£2,557	£2,837	£3,194	£13,014
Profit After Tax	£1,735	£1,850	£2,071	£2,298	£2,587	£10,541
Change In Property Value	£4,200	£4,284	£8,739	£11,361	£11,929	£40,514
Net Return	£5,935	£6,134	£10,810	£13,660	£14,516	£51,055
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	9%	10%	17%	21%	23%	80%