	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,672	£12,925	£13,184	£13,514	£13,851	£66,146
Total Expenses	£8,041	£8,079	£8,115	£8,159	£8,203	£40,598
Profit Before Tax	£4,631	£4,846	£5,069	£5,355	£5,648	£25,549
Profit After Tax	£3,751	£3,925	£4,106	£4,337	£4,575	£20,694
Change In Property Value	£5,850	£10,043	£12,654	£13,413	£11,848	£53,807
Net Return	£9,601	£13,968	£16,759	£17,750	£16,423	£74,501
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	16%	23%	28%	30%	28%	125%