	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,548	£13,819	£14,164	£14,519	£14,882	£70,931
Total Expenses	£10,385	£10,424	£10,469	£10,515	£10,562	£52,355
Profit Before Tax	£3,163	£3,395	£3,696	£4,003	£4,319	£18,577
Profit After Tax	£2,562	£2,750	£2,993	£3,243	£3,499	£15,047
Change In Property Value	£6,450	£6,644	£11,405	£14,370	£15,232	£54,100
Net Return	£9,012	£9,394	£14,398	£17,613	£18,731	£69,147
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	14%	14%	22%	26%	28%	104%