	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,600	£12,789	£12,981	£13,305	£13,638	£65,313
Total Expenses	£7,550	£7,581	£7,611	£7,654	£7,698	£38,093
Profit Before Tax	£5,050	£5,208	£5,370	£5,652	£5,940	£27,220
Profit After Tax	£4,091	£4,218	£4,350	£4,578	£4,812	£22,048
Change In Property Value	£6,298	£10,244	£11,790	£12,497	£11,039	£51,867
Net Return	£10,389	£14,462	£16,139	£17,075	£15,851	£73,915
Return From Rental Income (%)	7%	8%	8%	8%	9%	40%
Total Net Return (%)	19%	26%	29%	31%	29%	134%