	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,296	£13,495	£13,833	£14,179	£14,604	£69,407
Total Expenses	£10,271	£10,337	£10,413	£10,492	£10,577	£52,090
Profit Before Tax	£3,025	£3,159	£3,419	£3,687	£4,027	£17,317
Profit After Tax	£2,450	£2,559	£2,770	£2,986	£3,262	£14,027
Change In Property Value	£5,249	£5,406	£10,208	£11,749	£12,454	£45,065
Net Return	£7,699	£7,965	£12,978	£14,735	£15,716	£59,092
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	28%	29%	110%