	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	£8,293	£8,326	£8,357	£8,402	£8,449	£41,827
Profit Before Tax	£5,303	£5,474	£5,650	£5,955	£6,267	£28,649
Profit After Tax	£4,295	£4,434	£4,577	£4,823	£5,076	£23,206
Change In Property Value	£6,998	£11,382	£13,100	£13,886	£12,266	£57,632
Net Return	£11,294	£15,816	£17,676	£18,709	£17,342	£80,838
Return From Rental Income (%)	7%	7%	8%	8%	8%	38%
Total Net Return (%)	19%	26%	29%	31%	28%	133%