	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	£10,273	£10,339	£10,415	£10,494	£10,579	£52,100
Profit Before Tax	£3,023	£3,157	£3,417	£3,685	£4,025	£17,307
Profit After Tax	£2,449	£2,557	£2,768	£2,985	£3,260	£14,019
Change In Property Value	£5,250	£5,408	£10,211	£11,752	£12,457	£45,078
Net Return	£7,699	£7,964	£12,979	£14,737	£15,717	£59,097
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	28%	29%	110%