	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,548	£13,819	£14,095	£14,448	£14,809	£70,719
Total Expenses	£8,772	£8,812	£8,850	£8,896	£8,942	£44,272
Profit Before Tax	£4,776	£5,007	£5,245	£5,552	£5,867	£26,447
Profit After Tax	£3,868	£4,056	£4,249	£4,497	£4,752	£21,422
Change In Property Value	£6,450	£11,073	£13,951	£14,788	£13,063	£59,325
Net Return	£10,318	£15,128	£18,200	£19,286	£17,815	£80,747
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	23%	27%	29%	27%	121%