	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,488	£13,690	£13,896	£14,243	£14,599	£69,916
Total Expenses	£7,962	£7,995	£8,026	£8,071	£8,117	£40,170
Profit Before Tax	£5,526	£5,696	£5,870	£6,172	£6,482	£29,746
Profit After Tax	£4,476	£4,613	£4,755	£5,000	£5,251	£24,094
Change In Property Value	£2,850	£6,750	£8,982	£10,429	£7,665	£36,676
Net Return	£7,326	£11,363	£13,737	£15,429	£12,916	£60,770
Return From Rental Income (%)	8%	8%	8%	9%	9%	42%
Total Net Return (%)	13%	20%	24%	27%	22%	105%