	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	£7,784	£7,817	£7,847	£7,892	£7,938	£39,279
Profit Before Tax	£5,536	£5,703	£5,875	£6,174	£6,479	£29,767
Profit After Tax	£4,484	£4,619	£4,759	£5,001	£5,248	£24,111
Change In Property Value	£5,550	£10,480	£12,062	£12,786	£10,164	£51,042
Net Return	£10,034	£15,100	£16,821	£17,786	£15,413	£75,153
Return From Rental Income (%)	8%	8%	8%	9%	9%	43%
Total Net Return (%)	18%	27%	30%	31%	27%	133%