	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,840	£13,033	£13,228	£13,559	£13,898	£66,557
Total Expenses	£8,444	£8,476	£8,506	£8,549	£8,594	£42,569
Profit Before Tax	£4,396	£4,557	£4,722	£5,009	£5,304	£23,988
Profit After Tax	£3,561	£3,691	£3,825	£4,058	£4,296	£19,430
Change In Property Value	£5,175	£8,487	£12,136	£13,968	£9,871	£49,637
Net Return	£8,736	£12,178	£15,961	£18,026	£14,167	£69,067
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	14%	19%	25%	29%	22%	109%