	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	£8,959	£9,029	£9,090	£9,166	£9,244	£45,486
Profit Before Tax	£4,337	£4,467	£4,608	£4,874	£5,148	£23,434
Profit After Tax	£3,513	£3,618	£3,733	£3,948	£4,170	£18,982
Change In Property Value	£5,249	£9,911	£11,407	£12,091	£9,612	£48,269
Net Return	£8,762	£13,529	£15,139	£16,039	£13,782	£67,251
Return From Rental Income (%)	7%	7%	7%	7%	8%	35%
Total Net Return (%)	16%	25%	28%	30%	26%	126%