	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	£8,965	£8,998	£9,029	£9,075	£9,123	£45,189
Profit Before Tax	£4,896	£5,070	£5,250	£5,561	£5,879	£26,655
Profit After Tax	£3,965	£4,107	£4,252	£4,504	£4,762	£21,591
Change In Property Value	£7,700	£12,524	£14,413	£15,278	£13,496	£63,411
Net Return	£11,665	£16,630	£18,666	£19,782	£18,258	£85,002
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	25%	28%	30%	27%	127%