	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	£7,000	£11,385	£13,103	£13,889	£12,269	£57,646
Net Return	£10,419	£14,930	£16,777	£17,788	£16,397	£76,311
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	17%	24%	28%	29%	27%	125%