	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,128	£13,325	£13,658	£13,999	£14,419	£68,530
Total Expenses	£10,454	£10,520	£10,596	£10,674	£10,759	£53,004
Profit Before Tax	£2,674	£2,805	£3,062	£3,325	£3,661	£15,526
Profit After Tax	£2,166	£2,272	£2,480	£2,693	£2,965	£12,576
Change In Property Value	£5,400	£5,562	£10,503	£12,088	£12,813	£46,366
Net Return	£7,566	£7,834	£12,983	£14,781	£15,778	£58,942
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	14%	24%	27%	29%	107%