	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,860	£14,068	£14,420	£14,780	£15,223	£72,351
Total Expenses	£10,615	£10,647	£10,693	£10,740	£10,795	£53,488
Profit Before Tax	£3,246	£3,421	£3,727	£4,040	£4,429	£18,863
Profit After Tax	£2,629	£2,771	£3,019	£3,273	£3,587	£15,279
Change In Property Value	£4,400	£4,488	£9,156	£11,902	£12,497	£42,443
Net Return	£7,029	£7,259	£12,174	£15,175	£16,085	£57,722
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	10%	11%	18%	23%	24%	86%