	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,200	£13,398	£13,599	£13,939	£14,287	£68,423
Total Expenses	£8,255	£8,287	£8,318	£8,362	£8,408	£41,630
Profit Before Tax	£4,945	£5,111	£5,281	£5,577	£5,880	£26,794
Profit After Tax	£4,005	£4,140	£4,278	£4,517	£4,763	£21,703
Change In Property Value	£7,000	£11,385	£13,103	£13,889	£12,269	£57,646
Net Return	£11,005	£15,525	£17,381	£18,407	£17,032	£79,349
Return From Rental Income (%)	7%	7%	7%	7%	8%	36%
Total Net Return (%)	18%	25%	28%	30%	28%	130%