	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,156	£12,338	£12,523	£12,837	£13,157	£63,012
Total Expenses	£7,829	£7,860	£7,888	£7,930	£7,973	£39,480
Profit Before Tax	£4,327	£4,479	£4,635	£4,906	£5,185	£23,532
Profit After Tax	£3,505	£3,628	£3,754	£3,974	£4,199	£19,061
Change In Property Value	£3,800	£7,752	£10,078	£10,581	£7,777	£39,988
Net Return	£7,305	£11,380	£13,832	£14,556	£11,977	£59,049
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	13%	20%	24%	25%	21%	102%