	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,596	£13,800	£14,007	£14,357	£14,716	£70,476
Total Expenses	£8,295	£8,327	£8,358	£8,404	£8,450	£41,835
Profit Before Tax	£5,301	£5,472	£5,648	£5,953	£6,266	£28,641
Profit After Tax	£4,294	£4,433	£4,575	£4,822	£5,075	£23,199
Change In Property Value	£7,000	£11,385	£13,103	£13,889	£12,269	£57,646
Net Return	£11,294	£15,818	£17,678	£18,711	£17,344	£80,846
Return From Rental Income (%)	7%	7%	8%	8%	8%	38%
Total Net Return (%)	19%	26%	29%	31%	28%	133%