	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,260	£13,459	£13,661	£14,002	£14,352	£68,734
Total Expenses	£9,600	£9,670	£9,731	£9,807	£9,885	£48,693
Profit Before Tax	£3,660	£3,789	£3,930	£4,195	£4,468	£20,041
Profit After Tax	£2,964	£3,069	£3,183	£3,398	£3,619	£16,233
Change In Property Value	£2	£3,900	£6,962	£9,264	£6,454	£26,581
Net Return	£2,966	£6,969	£10,145	£12,662	£10,073	£42,814
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	5%	12%	17%	21%	17%	72%