	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,348	£12,533	£12,721	£13,039	£13,365	£64,007
Total Expenses	£7,848	£7,879	£7,908	£7,950	£7,994	£39,579
Profit Before Tax	£4,500	£4,654	£4,813	£5,089	£5,372	£24,428
Profit After Tax	£3,645	£3,770	£3,899	£4,122	£4,351	£19,786
Change In Property Value	£6,650	£10,816	£12,448	£13,195	£11,655	£54,764
Net Return	£10,295	£14,586	£16,347	£17,317	£16,006	£74,550
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	18%	25%	28%	30%	28%	129%