	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	£8,709	£8,778	£8,837	£8,911	£8,987	£44,222
Profit Before Tax	£3,699	£3,817	£3,946	£4,191	£4,444	£20,096
Profit After Tax	£2,996	£3,091	£3,196	£3,395	£3,599	£16,278
Change In Property Value	£5,099	£9,628	£11,081	£11,745	£9,338	£46,890
Net Return	£8,095	£12,719	£14,276	£15,140	£12,937	£63,168
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	16%	24%	27%	29%	25%	122%