	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,428	£13,629	£13,970	£14,319	£14,749	£70,096
Total Expenses	£11,540	£11,606	£11,683	£11,762	£11,848	£58,439
Profit Before Tax	£1,888	£2,023	£2,287	£2,557	£2,901	£11,657
Profit After Tax	£1,529	£1,639	£1,852	£2,071	£2,350	£9,442
Change In Property Value	£6,198	£6,384	£12,056	£13,875	£14,707	£53,220
Net Return	£7,728	£8,023	£13,908	£15,946	£17,057	£62,662
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	99%