	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,392	£13,593	£13,797	£14,142	£14,495	£69,419
Total Expenses	£9,400	£9,433	£9,464	£9,509	£9,555	£47,360
Profit Before Tax	£3,992	£4,160	£4,333	£4,633	£4,941	£22,059
Profit After Tax	£3,233	£3,370	£3,510	£3,753	£4,002	£17,868
Change In Property Value	£8,225	£13,377	£15,396	£16,320	£14,416	£67,734
Net Return	£11,458	£16,747	£18,906	£20,073	£18,418	£85,602
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	16%	23%	26%	28%	26%	120%