	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,860	£14,068	£14,279	£14,636	£15,002	£71,845
Total Expenses	£9,447	£9,480	£9,512	£9,558	£9,605	£47,602
Profit Before Tax	£4,413	£4,587	£4,767	£5,078	£5,397	£24,242
Profit After Tax	£3,574	£3,716	£3,861	£4,113	£4,371	£19,636
Change In Property Value	£5,875	£10,839	£13,844	£15,934	£11,260	£57,752
Net Return	£9,449	£14,555	£17,706	£20,047	£15,631	£77,388
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	20%	25%	28%	22%	108%