	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,572	£13,776	£13,982	£14,332	£14,690	£70,352
Total Expenses	£9,257	£9,290	£9,321	£9,367	£9,413	£46,649
Profit Before Tax	£4,315	£4,485	£4,661	£4,965	£5,277	£23,703
Profit After Tax	£3,495	£3,633	£3,775	£4,022	£4,274	£19,199
Change In Property Value	£5,750	£10,609	£13,550	£15,595	£11,020	£56,523
Net Return	£9,245	£14,242	£17,325	£19,616	£15,294	£75,722
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	20%	25%	28%	22%	108%