	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,584	£13,788	£13,995	£14,344	£14,703	£70,414
Total Expenses	£9,980	£10,050	£10,112	£10,189	£10,267	£50,599
Profit Before Tax	£3,604	£3,737	£3,883	£4,156	£4,436	£19,815
Profit After Tax	£2,919	£3,027	£3,145	£3,366	£3,593	£16,050
Change In Property Value	£6,174	£11,659	£13,418	£14,223	£11,307	£56,781
Net Return	£9,093	£14,686	£16,563	£17,589	£14,900	£72,831
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	23%	26%	28%	24%	116%