	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,332	£13,532	£13,870	£14,217	£14,644	£69,595
Total Expenses	£10,363	£10,395	£10,439	£10,485	£10,538	£52,221
Profit Before Tax	£2,969	£3,137	£3,431	£3,732	£4,105	£17,374
Profit After Tax	£2,405	£2,541	£2,779	£3,023	£3,325	£14,073
Change In Property Value	£7,525	£7,788	£12,667	£14,579	£15,454	£58,013
Net Return	£9,930	£10,329	£15,446	£17,602	£18,779	£72,086
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	15%	16%	24%	27%	29%	110%