	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,140	£13,337	£13,537	£13,876	£14,222	£68,112
Total Expenses	£9,106	£9,175	£9,236	£9,312	£9,389	£46,218
Profit Before Tax	£4,035	£4,162	£4,301	£4,564	£4,833	£21,894
Profit After Tax	£3,268	£3,371	£3,484	£3,697	£3,915	£17,734
Change In Property Value	£5,400	£10,197	£11,736	£12,440	£9,890	£49,663
Net Return	£8,668	£13,568	£15,220	£16,137	£13,805	£67,397
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	25%	28%	29%	25%	123%