	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,948	£13,142	£13,471	£13,808	£14,222	£67,590
Total Expenses	£10,238	£10,303	£10,379	£10,457	£10,541	£51,918
Profit Before Tax	£2,710	£2,839	£3,092	£3,351	£3,681	£15,672
Profit After Tax	£2,195	£2,299	£2,504	£2,714	£2,982	£12,695
Change In Property Value	£5,250	£5,408	£10,211	£11,752	£12,457	£45,078
Net Return	£7,445	£7,707	£12,715	£14,466	£15,439	£57,773
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	108%