	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,536	£13,807	£14,083	£14,435	£14,796	£70,656
Total Expenses	£8,770	£8,809	£8,847	£8,893	£8,939	£44,258
Profit Before Tax	£4,766	£4,998	£5,236	£5,542	£5,856	£26,398
Profit After Tax	£3,861	£4,048	£4,241	£4,489	£4,744	£21,383
Change In Property Value	£6,449	£11,070	£13,948	£14,785	£13,060	£59,312
Net Return	£10,309	£15,118	£18,189	£19,274	£17,804	£80,694
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	23%	27%	29%	27%	121%