	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,548	£13,751	£14,095	£14,447	£14,881	£70,722
Total Expenses	£10,385	£10,417	£10,462	£10,508	£10,562	£52,334
Profit Before Tax	£3,163	£3,334	£3,633	£3,939	£4,319	£18,389
Profit After Tax	£2,562	£2,701	£2,943	£3,191	£3,498	£14,895
Change In Property Value	£6,450	£6,644	£12,545	£14,438	£15,305	£55,382
Net Return	£9,012	£9,344	£15,488	£17,629	£18,803	£70,276
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	14%	14%	24%	27%	29%	107%