	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,116	£13,313	£13,512	£13,850	£14,196	£67,988
Total Expenses	£8,729	£8,761	£8,792	£8,836	£8,881	£43,999
Profit Before Tax	£4,387	£4,551	£4,721	£5,014	£5,315	£23,989
Profit After Tax	£3,553	£3,687	£3,824	£4,062	£4,305	£19,431
Change In Property Value	£4,300	£8,772	£11,404	£11,974	£8,801	£45,250
Net Return	£7,853	£12,459	£15,227	£16,035	£13,106	£64,681
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	12%	19%	23%	24%	20%	99%