	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,104	£13,301	£13,633	£13,974	£14,393	£68,405
Total Expenses	£10,529	£10,595	£10,671	£10,749	£10,834	£53,378
Profit Before Tax	£2,575	£2,706	£2,962	£3,225	£3,559	£15,027
Profit After Tax	£2,086	£2,192	£2,399	£2,612	£2,883	£12,172
Change In Property Value	£5,459	£5,622	£10,617	£12,219	£12,952	£46,868
Net Return	£7,544	£7,814	£13,016	£14,831	£15,835	£59,040
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	23%	27%	28%	106%