	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,848	£14,056	£14,267	£14,623	£14,989	£71,782
Total Expenses	£9,659	£9,730	£9,792	£9,869	£9,948	£48,998
Profit Before Tax	£4,189	£4,326	£4,475	£4,754	£5,040	£22,784
Profit After Tax	£3,393	£3,504	£3,625	£3,851	£4,083	£18,455
Change In Property Value	£5,850	£11,047	£12,714	£13,477	£10,714	£53,801
Net Return	£9,243	£14,551	£16,338	£17,327	£14,797	£72,256
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	16%	24%	27%	29%	25%	121%