	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,228	£12,411	£12,598	£12,913	£13,235	£63,385
Total Expenses	£7,997	£8,028	£8,057	£8,099	£8,142	£40,321
Profit Before Tax	£4,231	£4,384	£4,541	£4,814	£5,094	£23,063
Profit After Tax	£3,427	£3,551	£3,678	£3,899	£4,126	£18,681
Change In Property Value	£4,875	£8,994	£11,488	£13,221	£9,343	£47,922
Net Return	£8,302	£12,545	£15,166	£17,121	£13,469	£66,603
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	14%	21%	25%	29%	23%	112%