	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,284	£13,550	£13,888	£14,236	£14,592	£69,549
Total Expenses	£9,676	£9,749	£9,826	£9,904	£9,982	£49,137
Profit Before Tax	£3,608	£3,801	£4,063	£4,331	£4,609	£20,412
Profit After Tax	£2,922	£3,079	£3,291	£3,508	£3,733	£16,534
Change In Property Value	£4,800	£4,944	£8,487	£10,694	£11,335	£40,259
Net Return	£7,722	£8,023	£11,778	£14,202	£15,069	£56,793
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	14%	15%	22%	26%	28%	105%