	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,800	£14,007	£14,357	£14,716	£15,158	£72,038
Total Expenses	£10,918	£10,985	£11,063	£11,143	£11,229	£55,338
Profit Before Tax	£2,882	£3,022	£3,294	£3,573	£3,928	£16,700
Profit After Tax	£2,334	£2,448	£2,668	£2,894	£3,182	£13,527
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£8,034	£8,319	£13,755	£15,654	£16,707	£62,469
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	14%	24%	27%	29%	108%