	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,804	£13,060	£13,321	£13,654	£13,996	£66,835
Total Expenses	£8,215	£8,254	£8,290	£8,334	£8,378	£41,471
Profit Before Tax	£4,589	£4,807	£5,031	£5,321	£5,617	£25,364
Profit After Tax	£3,717	£3,893	£4,075	£4,310	£4,550	£20,545
Change In Property Value	£6,000	£10,300	£12,978	£13,757	£12,152	£55,186
Net Return	£9,717	£14,193	£17,053	£18,066	£16,702	£75,732
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	16%	23%	28%	29%	27%	123%