	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	£10,454	£10,519	£10,596	£10,674	£10,758	£53,000
Profit Before Tax	£2,686	£2,818	£3,075	£3,339	£3,674	£15,592
Profit After Tax	£2,176	£2,282	£2,491	£2,704	£2,976	£12,630
Change In Property Value	£5,399	£5,560	£10,500	£12,085	£12,810	£46,353
Net Return	£7,575	£7,843	£12,991	£14,789	£15,786	£58,983
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	14%	24%	27%	29%	107%