	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,488	£13,690	£14,033	£14,383	£14,815	£70,409
Total Expenses	£9,387	£9,419	£9,464	£9,510	£9,564	£47,343
Profit Before Tax	£4,101	£4,272	£4,569	£4,874	£5,251	£23,066
Profit After Tax	£3,322	£3,460	£3,701	£3,948	£4,254	£18,684
Change In Property Value	£2,850	£2,893	£6,851	£9,117	£10,586	£32,296
Net Return	£6,172	£6,353	£10,552	£13,064	£14,839	£50,980
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	11%	11%	18%	23%	26%	88%