	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,056	£13,252	£13,451	£13,787	£14,132	£67,677
Total Expenses	£9,483	£9,553	£9,614	£9,689	£9,766	£48,105
Profit Before Tax	£3,573	£3,699	£3,837	£4,098	£4,365	£19,572
Profit After Tax	£2,894	£2,996	£3,108	£3,319	£3,536	£15,853
Change In Property Value	£5,760	£10,877	£12,518	£13,269	£10,549	£52,973
Net Return	£8,654	£13,873	£15,626	£16,588	£14,085	£68,827
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	15%	24%	27%	28%	24%	117%