	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,284	£13,550	£13,821	£14,166	£14,520	£69,341
Total Expenses	£8,476	£8,553	£8,621	£8,697	£8,775	£43,123
Profit Before Tax	£4,808	£4,997	£5,200	£5,469	£5,745	£26,218
Profit After Tax	£3,894	£4,047	£4,212	£4,430	£4,653	£21,237
Change In Property Value	£4,800	£8,240	£10,382	£11,005	£9,721	£44,148
Net Return	£8,694	£12,287	£14,594	£15,435	£14,375	£65,385
Return From Rental Income (%)	7%	7%	8%	8%	9%	39%
Total Net Return (%)	16%	23%	27%	29%	27%	121%