	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	£4,200	£4,284	£8,739	£11,361	£11,929	£40,514
Net Return	£6,695	£6,915	£11,606	£14,470	£15,338	£55,025
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	10%	11%	18%	23%	24%	86%