	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,164	£13,361	£13,562	£13,901	£14,248	£68,237
Total Expenses	£8,573	£8,605	£8,636	£8,680	£8,725	£43,220
Profit Before Tax	£4,591	£4,756	£4,926	£5,221	£5,523	£25,017
Profit After Tax	£3,719	£3,852	£3,990	£4,229	£4,474	£20,264
Change In Property Value	£5,250	£9,686	£12,371	£14,238	£10,062	£51,608
Net Return	£8,969	£13,539	£16,362	£18,467	£14,535	£71,872
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	14%	21%	26%	29%	23%	112%