	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,924	£13,118	£13,315	£13,647	£13,989	£66,993
Total Expenses	£8,762	£8,832	£8,892	£8,967	£9,044	£44,497
Profit Before Tax	£4,162	£4,286	£4,422	£4,680	£4,945	£22,495
Profit After Tax	£3,371	£3,472	£3,582	£3,791	£4,005	£18,221
Change In Property Value	£5,100	£9,631	£11,084	£11,749	£9,340	£46,904
Net Return	£8,471	£13,102	£14,666	£15,540	£13,345	£65,125
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	16%	25%	28%	30%	26%	125%