	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,296	£13,495	£13,698	£14,040	£14,391	£68,921
Total Expenses	£8,960	£9,030	£9,091	£9,167	£9,245	£45,495
Profit Before Tax	£4,336	£4,465	£4,606	£4,873	£5,146	£23,426
Profit After Tax	£3,512	£3,617	£3,731	£3,947	£4,168	£18,975
Change In Property Value	£5,250	£9,914	£11,410	£12,094	£9,615	£48,283
Net Return	£8,762	£13,531	£15,141	£16,041	£13,783	£67,258
Return From Rental Income (%)	7%	7%	7%	7%	8%	35%
Total Net Return (%)	16%	25%	28%	30%	26%	126%