	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,236	£13,435	£13,770	£14,115	£14,538	£69,094
Total Expenses	£10,155	£10,187	£10,231	£10,276	£10,329	£51,179
Profit Before Tax	£3,081	£3,248	£3,539	£3,838	£4,209	£17,915
Profit After Tax	£2,495	£2,631	£2,867	£3,109	£3,409	£14,511
Change In Property Value	£6,300	£6,489	£12,253	£14,103	£14,949	£54,094
Net Return	£8,795	£9,120	£15,120	£17,212	£18,358	£68,605
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	14%	14%	24%	27%	29%	107%