	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,248	£13,447	£13,648	£13,990	£14,339	£68,672
Total Expenses	£9,869	£9,901	£9,931	£9,976	£10,022	£49,698
Profit Before Tax	£3,379	£3,546	£3,717	£4,014	£4,318	£18,974
Profit After Tax	£2,737	£2,872	£3,011	£3,251	£3,497	£15,369
Change In Property Value	£6,250	£11,531	£14,728	£16,951	£11,978	£61,438
Net Return	£8,987	£14,403	£17,739	£20,202	£15,476	£76,807
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	12%	19%	23%	27%	20%	101%