	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,728	£13,934	£14,143	£14,497	£14,859	£71,160
Total Expenses	£9,868	£9,938	£10,000	£10,078	£10,156	£50,041
Profit Before Tax	£3,860	£3,995	£4,143	£4,419	£4,703	£21,120
Profit After Tax	£3,127	£3,236	£3,356	£3,579	£3,809	£17,107
Change In Property Value	£6,056	£11,436	£13,161	£13,951	£11,091	£55,695
Net Return	£9,183	£14,672	£16,517	£17,531	£14,900	£72,802
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	15%	24%	27%	28%	24%	118%