	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,392	£13,593	£13,933	£14,281	£14,709	£69,908
Total Expenses	£11,512	£11,578	£11,655	£11,734	£11,819	£58,299
Profit Before Tax	£1,880	£2,015	£2,277	£2,547	£2,890	£11,609
Profit After Tax	£1,523	£1,632	£1,845	£2,063	£2,341	£9,403
Change In Property Value	£6,180	£6,365	£12,020	£13,834	£14,664	£53,063
Net Return	£7,703	£7,997	£13,865	£15,897	£17,005	£62,466
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	99%