	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,840	£13,033	£13,228	£13,559	£13,898	£66,557
Total Expenses	£8,372	£8,404	£8,433	£8,477	£8,521	£42,207
Profit Before Tax	£4,468	£4,629	£4,795	£5,082	£5,376	£24,350
Profit After Tax	£3,619	£3,749	£3,884	£4,116	£4,355	£19,724
Change In Property Value	£5,119	£9,444	£12,062	£13,883	£9,810	£50,318
Net Return	£8,738	£13,194	£15,946	£17,999	£14,165	£70,041
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	14%	21%	26%	29%	23%	112%