	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,708	£12,962	£13,221	£13,552	£13,891	£66,334
Total Expenses	£8,580	£8,655	£8,722	£8,797	£8,873	£43,627
Profit Before Tax	£4,128	£4,307	£4,499	£4,755	£5,017	£22,707
Profit After Tax	£3,344	£3,489	£3,645	£3,852	£4,064	£18,393
Change In Property Value	£4,950	£8,498	£10,707	£11,349	£10,025	£45,529
Net Return	£8,294	£11,986	£14,351	£15,201	£14,089	£63,922
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	15%	21%	26%	27%	25%	114%