	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,908	£14,117	£14,470	£14,831	£15,276	£72,602
Total Expenses	£11,750	£11,817	£11,895	£11,975	£12,063	£59,501
Profit Before Tax	£2,158	£2,299	£2,574	£2,856	£3,214	£13,101
Profit After Tax	£1,748	£1,863	£2,085	£2,313	£2,603	£10,611
Change In Property Value	£6,321	£6,511	£12,294	£14,150	£14,999	£54,274
Net Return	£8,069	£8,373	£14,379	£16,463	£17,602	£64,885
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	22%	26%	27%	101%