	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,672	£12,862	£13,055	£13,381	£13,716	£65,686
Total Expenses	£8,041	£8,073	£8,102	£8,145	£8,190	£40,552
Profit Before Tax	£4,631	£4,789	£4,953	£5,236	£5,526	£25,135
Profit After Tax	£3,751	£3,879	£4,012	£4,241	£4,476	£20,359
Change In Property Value	£4,875	£8,994	£11,488	£13,221	£9,343	£47,922
Net Return	£8,626	£12,874	£15,499	£17,463	£13,819	£68,281
Return From Rental Income (%)	6%	7%	7%	7%	8%	34%
Total Net Return (%)	14%	22%	26%	29%	23%	115%