	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,644	£13,849	£14,056	£14,408	£14,768	£70,725
Total Expenses	£8,943	£8,976	£9,007	£9,052	£9,099	£45,077
Profit Before Tax	£4,701	£4,873	£5,050	£5,355	£5,669	£25,648
Profit After Tax	£3,808	£3,947	£4,090	£4,338	£4,592	£20,774
Change In Property Value	£4,400	£8,976	£11,669	£12,252	£9,005	£46,302
Net Return	£8,208	£12,923	£15,759	£16,590	£13,597	£67,077
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	12%	19%	24%	25%	20%	100%