	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	£9,113	£9,178	£9,255	£9,333	£9,418	£46,297
Profit Before Tax	£4,087	£4,220	£4,478	£4,743	£5,081	£22,609
Profit After Tax	£3,311	£3,418	£3,627	£3,842	£4,115	£18,313
Change In Property Value	£4,380	£4,511	£8,519	£9,805	£10,393	£37,608
Net Return	£7,691	£7,929	£12,146	£13,647	£14,508	£55,921
Return From Rental Income (%)	7%	8%	8%	9%	9%	41%
Total Net Return (%)	17%	18%	27%	30%	32%	125%