	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,320	£13,520	£13,723	£14,066	£14,417	£69,045
Total Expenses	£9,284	£9,354	£9,416	£9,492	£9,570	£47,116
Profit Before Tax	£4,036	£4,165	£4,307	£4,574	£4,848	£21,930
Profit After Tax	£3,269	£3,374	£3,489	£3,705	£3,927	£17,763
Change In Property Value	£5,550	£10,480	£12,062	£12,786	£10,164	£51,042
Net Return	£8,819	£13,854	£15,550	£16,490	£14,091	£68,805
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	16%	25%	28%	29%	25%	122%