	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	£7,692	£7,723	£7,752	£7,795	£7,838	£38,800
Profit Before Tax	£4,704	£4,859	£5,018	£5,295	£5,579	£25,456
Profit After Tax	£3,810	£3,936	£4,065	£4,289	£4,519	£20,619
Change In Property Value	£6,475	£10,531	£12,120	£12,848	£11,349	£53,323
Net Return	£10,285	£14,467	£16,185	£17,137	£15,868	£73,942
Return From Rental Income (%)	7%	7%	7%	8%	8%	36%
Total Net Return (%)	18%	26%	29%	30%	28%	131%