	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,996	£13,191	£13,389	£13,724	£14,067	£67,366
Total Expenses	£8,235	£8,267	£8,297	£8,341	£8,386	£41,524
Profit Before Tax	£4,761	£4,924	£5,092	£5,383	£5,681	£25,842
Profit After Tax	£3,857	£3,989	£4,125	£4,360	£4,602	£20,932
Change In Property Value	£4,000	£8,160	£10,608	£11,138	£8,187	£42,093
Net Return	£7,857	£12,149	£14,733	£15,499	£12,788	£63,025
Return From Rental Income (%)	6%	7%	7%	7%	8%	34%
Total Net Return (%)	13%	20%	24%	25%	21%	103%