	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	£9,283	£9,353	£9,414	£9,490	£9,568	£47,108
Profit Before Tax	£4,037	£4,167	£4,309	£4,575	£4,849	£21,938
Profit After Tax	£3,270	£3,375	£3,490	£3,706	£3,928	£17,770
Change In Property Value	£5,549	£10,477	£12,059	£12,782	£10,162	£51,028
Net Return	£8,819	£13,853	£15,548	£16,488	£14,090	£68,798
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	16%	25%	28%	29%	25%	122%