	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,600	£12,789	£12,981	£13,305	£13,638	£65,313
Total Expenses	£8,889	£8,958	£9,018	£9,092	£9,168	£45,126
Profit Before Tax	£3,711	£3,831	£3,963	£4,213	£4,470	£20,187
Profit After Tax	£3,006	£3,103	£3,210	£3,413	£3,620	£16,352
Change In Property Value	£5,249	£9,911	£11,407	£12,091	£9,612	£48,269
Net Return	£8,254	£13,014	£14,616	£15,503	£13,233	£64,621
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	24%	27%	29%	25%	121%