	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	£10,474	£10,539	£10,616	£10,695	£10,780	£53,104
Profit Before Tax	£2,847	£2,980	£3,242	£3,509	£3,850	£16,428
Profit After Tax	£2,306	£2,414	£2,626	£2,843	£3,119	£13,307
Change In Property Value	£5,400	£5,562	£10,503	£12,088	£12,813	£46,366
Net Return	£7,706	£7,976	£13,129	£14,931	£15,932	£59,673
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	15%	24%	27%	29%	108%