	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	£9,158	£9,228	£9,290	£9,367	£9,446	£46,490
Profit Before Tax	£4,522	£4,657	£4,803	£5,079	£5,361	£24,422
Profit After Tax	£3,663	£3,772	£3,891	£4,114	£4,342	£19,781
Change In Property Value	£5,399	£10,194	£11,733	£12,437	£9,887	£49,649
Net Return	£9,061	£13,966	£15,623	£16,550	£14,229	£69,430
Return From Rental Income (%)	7%	7%	7%	7%	8%	36%
Total Net Return (%)	16%	25%	28%	30%	26%	126%