	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	£10,442	£10,509	£10,587	£10,667	£10,753	£52,958
Profit Before Tax	£3,358	£3,498	£3,770	£4,050	£4,404	£19,080
Profit After Tax	£2,720	£2,834	£3,054	£3,280	£3,567	£15,455
Change In Property Value	£5,340	£5,500	£10,386	£11,954	£12,671	£45,851
Net Return	£8,060	£8,334	£13,440	£15,234	£16,238	£61,306
Return From Rental Income (%)	5%	5%	6%	6%	7%	28%
Total Net Return (%)	15%	15%	25%	28%	30%	113%