	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,680	£13,885	£14,093	£14,446	£14,807	£70,911
Total Expenses	£9,480	£9,550	£9,612	£9,689	£9,768	£48,099
Profit Before Tax	£4,200	£4,335	£4,481	£4,757	£5,039	£22,813
Profit After Tax	£3,402	£3,511	£3,630	£3,853	£4,082	£18,478
Change In Property Value	£5,699	£10,761	£12,385	£13,128	£10,436	£52,408
Net Return	£9,101	£14,272	£16,015	£16,981	£14,518	£70,886
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	25%	28%	29%	25%	122%