	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,164	£13,361	£13,562	£13,901	£14,248	£68,237
Total Expenses	£9,735	£9,805	£9,866	£9,942	£10,019	£49,368
Profit Before Tax	£3,429	£3,556	£3,696	£3,959	£4,229	£18,869
Profit After Tax	£2,777	£2,881	£2,994	£3,207	£3,426	£15,284
Change In Property Value	£5,985	£11,302	£13,007	£13,788	£10,961	£55,043
Net Return	£8,762	£14,182	£16,001	£16,994	£14,387	£70,327
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	28%	24%	116%