	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,548	£13,751	£13,957	£14,306	£14,664	£70,227
Total Expenses	£8,772	£8,805	£8,836	£8,881	£8,928	£44,223
Profit Before Tax	£4,776	£4,946	£5,121	£5,425	£5,736	£26,004
Profit After Tax	£3,868	£4,006	£4,148	£4,394	£4,646	£21,063
Change In Property Value	£4,300	£8,772	£11,404	£11,974	£8,801	£45,250
Net Return	£8,168	£12,778	£15,552	£16,368	£13,447	£66,313
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	12%	20%	24%	25%	21%	101%