	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,780	£12,972	£13,166	£13,495	£13,833	£66,246
Total Expenses	£8,909	£8,978	£9,038	£9,113	£9,189	£45,227
Profit Before Tax	£3,871	£3,994	£4,128	£4,382	£4,643	£21,019
Profit After Tax	£3,136	£3,235	£3,344	£3,550	£3,761	£17,026
Change In Property Value	£5,250	£9,914	£11,410	£12,094	£9,615	£48,283
Net Return	£8,386	£13,149	£14,754	£15,644	£13,376	£65,309
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	25%	28%	29%	25%	122%