	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,296	£13,495	£13,698	£14,040	£14,391	£68,921
Total Expenses	£7,943	£7,975	£8,006	£8,050	£8,096	£40,071
Profit Before Tax	£5,353	£5,520	£5,692	£5,990	£6,295	£28,850
Profit After Tax	£4,336	£4,471	£4,611	£4,852	£5,099	£23,369
Change In Property Value	£6,650	£10,816	£12,448	£13,195	£11,655	£54,764
Net Return	£10,986	£15,287	£17,059	£18,047	£16,754	£78,133
Return From Rental Income (%)	7%	8%	8%	8%	9%	40%
Total Net Return (%)	19%	26%	29%	31%	29%	135%