	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,788	£13,995	£14,205	£14,560	£14,924	£71,471
Total Expenses	£8,957	£8,990	£9,022	£9,068	£9,115	£45,152
Profit Before Tax	£4,831	£5,004	£5,183	£5,492	£5,809	£26,319
Profit After Tax	£3,913	£4,054	£4,198	£4,449	£4,705	£21,319
Change In Property Value	£5,500	£10,148	£12,961	£14,916	£10,541	£54,066
Net Return	£9,413	£14,201	£17,159	£19,365	£15,246	£75,384
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	14%	21%	26%	29%	23%	113%