	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,116	£13,313	£13,512	£13,850	£14,196	£67,988
Total Expenses	£8,407	£8,440	£8,470	£8,514	£8,559	£42,390
Profit Before Tax	£4,709	£4,873	£5,043	£5,336	£5,637	£25,597
Profit After Tax	£3,814	£3,947	£4,084	£4,322	£4,566	£20,734
Change In Property Value	£5,125	£8,405	£12,019	£13,833	£9,775	£49,157
Net Return	£8,939	£12,352	£16,104	£18,155	£14,341	£69,891
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	14%	20%	26%	29%	23%	112%