	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,416	£13,617	£13,821	£14,167	£14,521	£69,543
Total Expenses	£8,920	£8,953	£8,983	£9,028	£9,074	£44,959
Profit Before Tax	£4,496	£4,665	£4,838	£5,139	£5,447	£24,584
Profit After Tax	£3,642	£3,778	£3,919	£4,162	£4,412	£19,913
Change In Property Value	£5,500	£9,020	£12,899	£14,845	£10,491	£52,754
Net Return	£9,142	£12,798	£16,817	£19,007	£14,902	£72,667
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	14%	19%	25%	28%	22%	108%