	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,056	£13,317	£13,650	£13,991	£14,341	£68,356
Total Expenses	£9,058	£9,131	£9,207	£9,285	£9,362	£46,043
Profit Before Tax	£3,998	£4,187	£4,443	£4,706	£4,979	£22,312
Profit After Tax	£3,238	£3,391	£3,599	£3,812	£4,033	£18,073
Change In Property Value	£4,350	£4,481	£7,692	£9,691	£10,273	£36,486
Net Return	£7,588	£7,872	£11,291	£13,504	£14,305	£54,559
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	16%	16%	23%	28%	29%	112%