	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,140	£13,337	£13,671	£14,012	£14,433	£68,593
Total Expenses	£10,456	£10,521	£10,598	£10,676	£10,760	£53,010
Profit Before Tax	£2,685	£2,816	£3,073	£3,337	£3,672	£15,583
Profit After Tax	£2,174	£2,281	£2,489	£2,703	£2,975	£12,622
Change In Property Value	£5,400	£5,562	£10,503	£12,088	£12,813	£46,366
Net Return	£7,574	£7,843	£12,992	£14,791	£15,788	£58,988
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	14%	24%	27%	29%	107%