	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,116	£13,378	£13,713	£14,056	£14,407	£68,670
Total Expenses	£10,340	£10,377	£10,422	£10,467	£10,513	£52,118
Profit Before Tax	£2,776	£3,001	£3,291	£3,589	£3,894	£16,551
Profit After Tax	£2,249	£2,431	£2,666	£2,907	£3,154	£13,406
Change In Property Value	£6,449	£6,642	£11,402	£14,367	£15,229	£54,088
Net Return	£8,697	£9,073	£14,068	£17,273	£18,383	£67,494
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	21%	26%	28%	101%