	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,476	£13,678	£13,883	£14,230	£14,586	£69,854
Total Expenses	£8,765	£8,798	£8,829	£8,874	£8,920	£44,186
Profit Before Tax	£4,711	£4,880	£5,055	£5,357	£5,666	£25,668
Profit After Tax	£3,816	£3,953	£4,094	£4,339	£4,589	£20,791
Change In Property Value	£5,375	£9,917	£12,666	£14,577	£10,301	£52,837
Net Return	£9,191	£13,870	£16,760	£18,916	£14,891	£73,628
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	14%	21%	26%	29%	23%	112%