	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,440	£13,709	£13,983	£14,333	£14,691	£70,155
Total Expenses	£8,601	£8,640	£8,678	£8,723	£8,770	£43,412
Profit Before Tax	£4,839	£5,069	£5,305	£5,609	£5,921	£26,744
Profit After Tax	£3,920	£4,106	£4,297	£4,544	£4,796	£21,662
Change In Property Value	£6,300	£10,815	£13,627	£14,445	£12,759	£57,946
Net Return	£10,220	£14,921	£17,924	£18,988	£17,555	£79,608
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	16%	23%	28%	29%	27%	122%