	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,156	£12,338	£12,523	£12,837	£13,157	£63,012
Total Expenses	£8,364	£8,432	£8,491	£8,564	£8,639	£42,490
Profit Before Tax	£3,792	£3,907	£4,032	£4,272	£4,518	£20,521
Profit After Tax	£3,072	£3,164	£3,266	£3,460	£3,660	£16,622
Change In Property Value	£4,800	£9,064	£10,432	£11,058	£8,791	£44,145
Net Return	£7,872	£12,228	£13,698	£14,518	£12,451	£60,767
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	16%	25%	28%	30%	25%	124%