	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,096	£12,277	£12,462	£12,773	£13,092	£62,701
Total Expenses	£7,984	£8,014	£8,043	£8,085	£8,127	£40,253
Profit Before Tax	£4,112	£4,263	£4,419	£4,688	£4,965	£22,448
Profit After Tax	£3,331	£3,453	£3,579	£3,798	£4,022	£18,183
Change In Property Value	£4,875	£7,995	£11,433	£13,158	£9,298	£46,759
Net Return	£8,206	£11,448	£15,012	£16,956	£13,320	£64,942
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	14%	19%	25%	28%	22%	109%