	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,680	£13,954	£14,233	£14,588	£14,953	£71,408
Total Expenses	£9,481	£9,559	£9,628	£9,705	£9,784	£48,156
Profit Before Tax	£4,199	£4,395	£4,605	£4,884	£5,169	£23,252
Profit After Tax	£3,401	£3,560	£3,730	£3,956	£4,187	£18,834
Change In Property Value	£5,700	£9,785	£12,329	£13,069	£11,544	£52,427
Net Return	£9,101	£13,345	£16,059	£17,025	£15,731	£71,261
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
Total Net Return (%)	14%	21%	25%	26%	24%	110%