	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,488	£13,690	£13,896	£14,243	£14,599	£69,916
Total Expenses	£9,460	£9,531	£9,592	£9,669	£9,747	£47,999
Profit Before Tax	£4,028	£4,160	£4,303	£4,574	£4,852	£21,917
Profit After Tax	£3,262	£3,369	£3,486	£3,705	£3,930	£17,753
Change In Property Value	£6,648	£10,813	£12,445	£13,191	£11,652	£54,750
Net Return	£9,911	£14,182	£15,930	£16,897	£15,583	£72,502
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	17%	24%	27%	29%	27%	125%