	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,104	£13,301	£13,633	£13,974	£14,393	£68,405
Total Expenses	£9,348	£9,380	£9,424	£9,469	£9,521	£47,142
Profit Before Tax	£3,756	£3,921	£4,209	£4,505	£4,872	£21,263
Profit After Tax	£3,042	£3,176	£3,410	£3,649	£3,946	£17,223
Change In Property Value	£6,650	£6,883	£11,194	£12,883	£13,656	£51,266
Net Return	£9,692	£10,059	£14,604	£16,533	£17,603	£68,489
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	17%	17%	25%	29%	30%	118%