	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,240	£12,424	£12,610	£12,925	£13,248	£63,447
Total Expenses	£8,694	£8,762	£8,822	£8,895	£8,970	£44,143
Profit Before Tax	£3,546	£3,661	£3,788	£4,030	£4,278	£19,304
Profit After Tax	£2,872	£2,966	£3,068	£3,264	£3,465	£15,636
Change In Property Value	£3,400	£6,936	£9,017	£9,468	£6,959	£35,779
Net Return	£6,272	£9,902	£12,085	£12,732	£10,424	£51,416
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	12%	19%	23%	24%	20%	99%