	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,764	£13,970	£14,180	£14,535	£14,898	£71,347
Total Expenses	£8,794	£8,827	£8,858	£8,904	£8,951	£44,335
Profit Before Tax	£4,970	£5,143	£5,322	£5,630	£5,947	£27,012
Profit After Tax	£4,026	£4,166	£4,311	£4,560	£4,817	£21,880
Change In Property Value	£3,225	£7,638	£10,164	£11,801	£8,674	£41,502
Net Return	£7,251	£11,804	£14,474	£16,362	£13,491	£63,382
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	11%	18%	22%	25%	21%	97%