	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,392	£13,593	£13,797	£14,142	£14,495	£69,419
Total Expenses	£8,273	£8,305	£8,336	£8,381	£8,427	£41,721
Profit Before Tax	£5,119	£5,288	£5,461	£5,761	£6,068	£27,697
Profit After Tax	£4,147	£4,283	£4,423	£4,666	£4,915	£22,435
Change In Property Value	£5,999	£11,327	£13,037	£13,819	£10,986	£55,167
Net Return	£10,145	£15,610	£17,460	£18,485	£15,901	£77,602
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	17%	26%	29%	30%	26%	127%