	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,656	£13,929	£14,208	£14,563	£14,927	£71,283
Total Expenses	£8,622	£8,662	£8,700	£8,746	£8,793	£43,524
Profit Before Tax	£5,034	£5,267	£5,507	£5,817	£6,134	£27,758
Profit After Tax	£4,077	£4,266	£4,461	£4,711	£4,968	£22,484
Change In Property Value	£6,300	£10,815	£13,627	£14,445	£12,759	£57,946
Net Return	£10,377	£15,081	£18,088	£19,156	£17,728	£80,430
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	16%	23%	28%	29%	27%	124%