	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,680	£13,885	£14,232	£14,588	£15,026	£71,411
Total Expenses	£10,508	£10,574	£10,652	£10,731	£10,818	£53,282
Profit Before Tax	£3,172	£3,311	£3,581	£3,857	£4,208	£18,129
Profit After Tax	£2,570	£2,682	£2,900	£3,124	£3,409	£14,685
Change In Property Value	£5,399	£5,560	£10,500	£12,085	£12,810	£46,353
Net Return	£7,968	£8,242	£13,400	£15,209	£16,218	£61,038
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	15%	24%	28%	29%	111%