	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	£10,531	£10,597	£10,673	£10,751	£10,836	£53,388
Profit Before Tax	£2,573	£2,704	£2,960	£3,223	£3,557	£15,017
Profit After Tax	£2,084	£2,190	£2,398	£2,610	£2,882	£12,164
Change In Property Value	£5,460	£5,624	£10,620	£12,222	£12,956	£46,881
Net Return	£7,544	£7,814	£13,017	£14,833	£15,837	£59,045
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	23%	27%	28%	106%