	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,644	£13,917	£14,265	£14,621	£14,987	£71,434
Total Expenses	£10,593	£10,632	£10,677	£10,724	£10,771	£53,397
Profit Before Tax	£3,051	£3,285	£3,588	£3,898	£4,216	£18,037
Profit After Tax	£2,471	£2,661	£2,906	£3,157	£3,415	£14,610
Change In Property Value	£6,600	£6,798	£11,670	£14,704	£15,586	£55,358
Net Return	£9,071	£9,459	£14,576	£17,861	£19,001	£69,969
Return From Rental Income (%)	3%	4%	4%	4%	5%	19%
Total Net Return (%)	12%	13%	19%	24%	25%	93%