	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,396	£12,582	£12,771	£13,090	£13,417	£64,256
Total Expenses	£8,175	£8,206	£8,235	£8,277	£8,321	£41,213
Profit Before Tax	£4,221	£4,376	£4,536	£4,813	£5,097	£23,043
Profit After Tax	£3,419	£3,545	£3,674	£3,898	£4,128	£18,665
Change In Property Value	£3,000	£7,105	£9,455	£10,978	£8,069	£38,607
Net Return	£6,419	£10,650	£13,129	£14,876	£12,197	£57,271
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	11%	17%	22%	24%	20%	94%