	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	£9,755	£9,786	£9,831	£9,876	£9,929	£49,176
Profit Before Tax	£3,445	£3,612	£3,902	£4,200	£4,570	£19,729
Profit After Tax	£2,790	£2,925	£3,161	£3,402	£3,702	£15,981
Change In Property Value	£6,000	£6,180	£11,670	£13,431	£14,237	£51,518
Net Return	£8,790	£9,105	£14,831	£16,833	£17,938	£67,499
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	28%	29%	111%