	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,096	£12,338	£12,585	£12,899	£13,222	£63,140
Total Expenses	£6,697	£6,733	£6,768	£6,810	£6,853	£33,862
Profit Before Tax	£5,399	£5,605	£5,816	£6,089	£6,369	£29,278
Profit After Tax	£4,373	£4,540	£4,711	£4,932	£5,159	£23,715
Change In Property Value	£4,650	£7,983	£10,058	£10,661	£9,418	£42,769
Net Return	£9,023	£12,522	£14,769	£15,594	£14,576	£66,484
Return From Rental Income (%)	8%	9%	9%	9%	10%	45%
Total Net Return (%)	17%	24%	28%	30%	28%	127%