	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,656	£13,861	£14,069	£14,420	£14,781	£70,787
Total Expenses	£8,622	£8,655	£8,686	£8,732	£8,779	£43,475
Profit Before Tax	£5,034	£5,206	£5,382	£5,688	£6,002	£27,312
Profit After Tax	£4,077	£4,216	£4,360	£4,608	£4,862	£22,123
Change In Property Value	£4,200	£8,568	£11,138	£11,695	£8,596	£44,198
Net Return	£8,277	£12,784	£15,498	£16,303	£13,458	£66,321
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	13%	20%	24%	25%	21%	104%