	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,924	£13,182	£13,446	£13,782	£14,127	£67,462
Total Expenses	£8,762	£8,838	£8,905	£8,981	£9,058	£44,544
Profit Before Tax	£4,162	£4,344	£4,541	£4,801	£5,069	£22,917
Profit After Tax	£3,371	£3,519	£3,678	£3,889	£4,106	£18,563
Change In Property Value	£5,100	£8,755	£11,031	£11,693	£10,329	£46,908
Net Return	£8,471	£12,274	£14,709	£15,582	£14,435	£65,472
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	21%	26%	27%	25%	114%