	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,852	£13,045	£13,240	£13,571	£13,911	£66,619
Total Expenses	£8,381	£8,413	£8,443	£8,486	£8,531	£42,254
Profit Before Tax	£4,471	£4,632	£4,798	£5,085	£5,380	£24,366
Profit After Tax	£3,621	£3,752	£3,886	£4,119	£4,358	£19,736
Change In Property Value	£5,125	£9,456	£12,077	£13,899	£9,822	£50,379
Net Return	£8,746	£13,207	£15,963	£18,018	£14,180	£70,116
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	14%	21%	26%	29%	23%	112%