	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,200	£13,398	£13,733	£14,076	£14,499	£68,906
Total Expenses	£11,253	£11,319	£11,395	£11,473	£11,558	£56,999
Profit Before Tax	£1,947	£2,079	£2,338	£2,603	£2,940	£11,907
Profit After Tax	£1,577	£1,684	£1,894	£2,108	£2,382	£9,645
Change In Property Value	£5,999	£6,178	£11,667	£13,428	£14,233	£51,505
Net Return	£7,576	£7,863	£13,561	£15,536	£16,615	£61,149
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	13%	22%	25%	27%	100%