	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,020	£13,215	£13,414	£13,749	£14,093	£67,490
Total Expenses	£8,559	£8,591	£8,621	£8,665	£8,710	£43,145
Profit Before Tax	£4,461	£4,625	£4,793	£5,084	£5,383	£24,345
Profit After Tax	£3,614	£3,746	£3,882	£4,118	£4,360	£19,720
Change In Property Value	£4,200	£8,568	£11,138	£11,695	£8,596	£44,198
Net Return	£7,814	£12,314	£15,020	£15,813	£12,956	£63,917
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	12%	19%	23%	25%	20%	100%