	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,236	£13,435	£13,636	£13,977	£14,326	£68,610
Total Expenses	£8,580	£8,613	£8,643	£8,688	£8,733	£43,257
Profit Before Tax	£4,656	£4,822	£4,993	£5,289	£5,593	£25,353
Profit After Tax	£3,771	£3,906	£4,044	£4,284	£4,530	£20,536
Change In Property Value	£4,200	£8,568	£11,138	£11,695	£8,596	£44,198
Net Return	£7,971	£12,474	£15,183	£15,980	£13,126	£64,734
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	12%	19%	24%	25%	21%	101%