	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,320	£13,520	£13,723	£14,066	£14,417	£69,045
Total Expenses	£9,124	£9,193	£9,255	£9,331	£9,409	£46,311
Profit Before Tax	£4,197	£4,326	£4,468	£4,735	£5,009	£22,734
Profit After Tax	£3,399	£3,504	£3,619	£3,835	£4,057	£18,415
Change In Property Value	£5,400	£10,197	£11,736	£12,440	£9,890	£49,663
Net Return	£8,799	£13,701	£15,355	£16,275	£13,947	£68,077
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	16%	25%	28%	30%	25%	124%