	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,980	£14,190	£14,544	£14,908	£15,355	£72,977
Total Expenses	£10,428	£10,461	£10,507	£10,554	£10,610	£52,559
Profit Before Tax	£3,552	£3,729	£4,038	£4,354	£4,746	£20,418
Profit After Tax	£2,877	£3,021	£3,270	£3,527	£3,844	£16,539
Change In Property Value	£4,300	£4,386	£8,947	£11,632	£12,213	£41,478
Net Return	£7,177	£7,407	£12,218	£15,158	£16,057	£58,017
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	11%	11%	19%	23%	25%	89%