	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,948	£13,142	£13,339	£13,673	£14,015	£67,117
Total Expenses	£7,746	£7,777	£7,807	£7,851	£7,896	£39,078
Profit Before Tax	£5,202	£5,365	£5,532	£5,822	£6,119	£28,039
Profit After Tax	£4,214	£4,345	£4,481	£4,715	£4,956	£22,712
Change In Property Value	£6,473	£10,528	£12,117	£12,844	£11,346	£53,308
Net Return	£10,687	£14,874	£16,598	£17,560	£16,302	£76,020
Return From Rental Income (%)	7%	8%	8%	8%	9%	40%
Total Net Return (%)	19%	26%	29%	31%	29%	135%