	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,020	£13,280	£13,612	£13,953	£14,302	£68,167
Total Expenses	£10,134	£10,171	£10,215	£10,260	£10,306	£51,086
Profit Before Tax	£2,886	£3,109	£3,397	£3,692	£3,996	£17,081
Profit After Tax	£2,338	£2,518	£2,752	£2,991	£3,237	£13,835
Change In Property Value	£6,300	£6,489	£11,139	£14,036	£14,878	£52,842
Net Return	£8,638	£9,007	£13,891	£17,027	£18,114	£66,677
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	21%	26%	28%	103%