	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,320	£13,520	£13,858	£14,204	£14,630	£69,532
Total Expenses	£10,670	£10,736	£10,813	£10,891	£10,976	£54,086
Profit Before Tax	£2,650	£2,784	£3,045	£3,313	£3,654	£15,446
Profit After Tax	£2,147	£2,255	£2,467	£2,684	£2,960	£12,511
Change In Property Value	£5,549	£5,715	£10,792	£12,420	£13,166	£47,641
Net Return	£7,695	£7,970	£13,258	£15,104	£16,125	£60,153
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	23%	27%	29%	106%