	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,140	£13,337	£13,671	£14,012	£14,433	£68,593
Total Expenses	£11,249	£11,315	£11,391	£11,469	£11,554	£56,978
Profit Before Tax	£1,891	£2,022	£2,280	£2,543	£2,879	£11,615
Profit After Tax	£1,532	£1,638	£1,846	£2,060	£2,332	£9,408
Change In Property Value	£6,000	£6,180	£11,670	£13,431	£14,237	£51,518
Net Return	£7,532	£7,818	£13,516	£15,491	£16,569	£60,926
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	100%