	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,656	£13,861	£14,207	£14,563	£14,999	£71,286
Total Expenses	£9,602	£9,634	£9,680	£9,726	£9,780	£48,423
Profit Before Tax	£4,054	£4,227	£4,528	£4,836	£5,219	£22,864
Profit After Tax	£3,284	£3,424	£3,667	£3,918	£4,227	£18,520
Change In Property Value	£5,850	£6,026	£11,378	£13,095	£13,881	£50,230
Net Return	£9,134	£9,449	£15,046	£17,013	£18,108	£68,749
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	30%	116%