	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,804	£12,996	£13,191	£13,521	£13,859	£66,371
Total Expenses	£8,215	£8,247	£8,277	£8,320	£8,365	£41,424
Profit Before Tax	£4,589	£4,749	£4,914	£5,200	£5,494	£24,946
Profit After Tax	£3,717	£3,847	£3,980	£4,212	£4,450	£20,206
Change In Property Value	£2,000	£6,060	£8,322	£9,737	£7,914	£34,034
Net Return	£5,717	£9,907	£12,303	£13,950	£12,364	£54,240
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	9%	16%	20%	23%	20%	89%