	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,332	£13,532	£13,735	£14,078	£14,430	£69,108
Total Expenses	£8,749	£8,782	£8,812	£8,857	£8,903	£44,103
Profit Before Tax	£4,583	£4,750	£4,923	£5,221	£5,527	£25,004
Profit After Tax	£3,712	£3,848	£3,987	£4,229	£4,477	£20,254
Change In Property Value	£5,374	£8,813	£12,603	£14,504	£10,250	£51,543
Net Return	£9,086	£12,661	£16,590	£18,734	£14,727	£71,797
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	14%	19%	25%	29%	22%	110%