	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,860	£14,068	£14,279	£14,636	£15,002	£71,845
Total Expenses	£8,965	£8,998	£9,029	£9,075	£9,123	£45,189
Profit Before Tax	£4,896	£5,070	£5,250	£5,561	£5,879	£26,655
Profit After Tax	£3,965	£4,107	£4,252	£4,504	£4,762	£21,591
Change In Property Value	£4,400	£8,976	£11,669	£12,252	£9,005	£46,302
Net Return	£8,365	£13,083	£15,921	£16,756	£13,768	£67,893
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	12%	20%	24%	25%	21%	101%