	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,392	£13,593	£13,933	£14,281	£14,709	£69,908
Total Expenses	£11,163	£11,194	£11,239	£11,285	£11,338	£56,220
Profit Before Tax	£2,229	£2,398	£2,694	£2,996	£3,371	£13,688
Profit After Tax	£1,806	£1,943	£2,182	£2,427	£2,731	£11,088
Change In Property Value	£8,225	£8,513	£13,846	£15,935	£16,891	£63,410
Net Return	£10,031	£10,456	£16,027	£18,362	£19,622	£74,497
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	14%	15%	22%	26%	27%	104%