	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	£8,541	£8,573	£8,604	£8,648	£8,693	£43,059
Profit Before Tax	£4,623	£4,788	£4,958	£5,253	£5,555	£25,178
Profit After Tax	£3,745	£3,878	£4,016	£4,255	£4,500	£20,394
Change In Property Value	£3,135	£7,425	£9,880	£11,472	£8,432	£40,344
Net Return	£6,880	£11,303	£13,896	£15,727	£12,932	£60,738
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	11%	18%	22%	25%	20%	95%