	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,540	£12,728	£12,919	£13,242	£13,573	£65,002
Total Expenses	£8,189	£8,220	£8,250	£8,292	£8,336	£41,288
Profit Before Tax	£4,351	£4,508	£4,669	£4,950	£5,237	£23,715
Profit After Tax	£3,524	£3,651	£3,782	£4,009	£4,242	£19,209
Change In Property Value	£5,000	£9,225	£11,782	£13,560	£9,583	£49,151
Net Return	£8,524	£12,876	£15,565	£17,570	£13,825	£68,359
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	14%	21%	26%	29%	23%	112%