	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,408	£12,594	£12,783	£13,103	£13,430	£64,318
Total Expenses	£8,711	£8,779	£8,839	£8,913	£8,988	£44,230
Profit Before Tax	£3,697	£3,815	£3,944	£4,190	£4,442	£20,088
Profit After Tax	£2,995	£3,090	£3,195	£3,394	£3,598	£16,271
Change In Property Value	£5,100	£9,631	£11,084	£11,749	£9,340	£46,904
Net Return	£8,095	£12,721	£14,278	£15,143	£12,938	£63,175
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	16%	24%	27%	29%	25%	121%