	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,096	£12,277	£12,462	£12,773	£13,092	£62,701
Total Expenses	£7,984	£8,014	£8,043	£8,085	£8,127	£40,253
Profit Before Tax	£4,112	£4,263	£4,419	£4,688	£4,965	£22,448
Profit After Tax	£3,331	£3,453	£3,579	£3,798	£4,022	£18,183
Change In Property Value	£3,900	£7,956	£10,343	£10,860	£7,982	£41,041
Net Return	£7,231	£11,409	£13,922	£14,658	£12,004	£59,223
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	12%	19%	23%	25%	20%	100%