	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,248	£13,447	£13,648	£13,990	£14,339	£68,672
Total Expenses	£9,867	£9,899	£9,930	£9,974	£10,020	£49,690
Profit Before Tax	£3,381	£3,547	£3,719	£4,015	£4,319	£18,982
Profit After Tax	£2,739	£2,873	£3,012	£3,252	£3,499	£15,375
Change In Property Value	£4,999	£10,198	£13,257	£13,920	£10,231	£52,606
Net Return	£7,738	£13,071	£16,269	£17,173	£13,730	£67,981
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	10%	17%	21%	23%	18%	89%