	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,440	£13,642	£13,846	£14,192	£14,547	£69,667
Total Expenses	£8,601	£8,633	£8,664	£8,709	£8,755	£43,363
Profit Before Tax	£4,839	£5,008	£5,182	£5,483	£5,792	£26,305
Profit After Tax	£3,920	£4,057	£4,198	£4,441	£4,691	£21,307
Change In Property Value	£2	£4,200	£7,497	£9,976	£6,950	£28,626
Net Return	£3,922	£8,257	£11,695	£14,418	£11,642	£49,933
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	6%	13%	18%	23%	18%	78%