	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,308	£13,508	£13,710	£14,053	£14,404	£68,983
Total Expenses	£9,364	£9,434	£9,495	£9,571	£9,649	£47,512
Profit Before Tax	£3,944	£4,074	£4,215	£4,482	£4,756	£21,471
Profit After Tax	£3,195	£3,300	£3,414	£3,630	£3,852	£17,392
Change In Property Value	£5,625	£10,622	£12,225	£12,958	£10,302	£51,732
Net Return	£8,820	£13,922	£15,639	£16,589	£14,154	£69,124
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	24%	27%	29%	25%	121%