	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,200	£13,398	£13,733	£14,076	£14,499	£68,906
Total Expenses	£9,271	£9,337	£9,414	£9,492	£9,577	£47,090
Profit Before Tax	£3,929	£4,061	£4,319	£4,585	£4,922	£21,816
Profit After Tax	£3,182	£3,289	£3,499	£3,713	£3,987	£17,671
Change In Property Value	£4,500	£4,635	£8,752	£10,073	£10,678	£38,638
Net Return	£7,682	£7,924	£12,251	£13,787	£14,664	£56,309
Return From Rental Income (%)	7%	7%	8%	8%	9%	38%
Total Net Return (%)	17%	17%	27%	30%	32%	122%