	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,396	£12,582	£12,771	£13,090	£13,417	£64,256
Total Expenses	£8,175	£8,206	£8,235	£8,277	£8,321	£41,213
Profit Before Tax	£4,221	£4,376	£4,536	£4,813	£5,097	£23,043
Profit After Tax	£3,419	£3,545	£3,674	£3,898	£4,128	£18,665
Change In Property Value	£4,000	£8,160	£10,608	£11,138	£8,187	£42,093
Net Return	£7,419	£11,705	£14,282	£15,037	£12,315	£60,758
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	12%	19%	23%	25%	20%	100%