	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,236	£13,435	£13,636	£13,977	£14,326	£68,610
Total Expenses	£9,405	£9,475	£9,536	£9,612	£9,689	£47,716
Profit Before Tax	£3,831	£3,960	£4,100	£4,365	£4,637	£20,894
Profit After Tax	£3,103	£3,208	£3,321	£3,536	£3,756	£16,924
Change In Property Value	£3,780	£7,711	£10,025	£10,526	£7,736	£39,778
Net Return	£6,883	£10,919	£13,346	£14,062	£11,493	£56,702
Return From Rental Income (%)	5%	6%	6%	6%	7%	29%
Total Net Return (%)	12%	19%	23%	24%	20%	98%