	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,872	£14,080	£14,291	£14,649	£15,015	£71,907
Total Expenses	£9,499	£9,570	£9,632	£9,709	£9,789	£48,198
Profit Before Tax	£4,373	£4,510	£4,660	£4,939	£5,226	£23,709
Profit After Tax	£3,542	£3,653	£3,774	£4,001	£4,233	£19,204
Change In Property Value	£5,699	£10,761	£12,385	£13,128	£10,436	£52,408
Net Return	£9,241	£14,414	£16,159	£17,128	£14,670	£71,612
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	16%	25%	28%	30%	25%	124%