	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,116	£13,313	£13,512	£13,850	£14,196	£67,988
Total Expenses	£9,518	£9,587	£9,648	£9,724	£9,801	£48,278
Profit Before Tax	£3,598	£3,725	£3,864	£4,126	£4,395	£19,709
Profit After Tax	£2,915	£3,018	£3,130	£3,342	£3,560	£15,965
Change In Property Value	£5,787	£10,927	£12,576	£13,330	£10,598	£53,218
Net Return	£8,701	£13,945	£15,706	£16,673	£14,158	£69,182
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	15%	24%	27%	28%	24%	118%