	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,876	£13,069	£13,265	£13,597	£13,937	£66,744
Total Expenses	£8,062	£8,094	£8,123	£8,167	£8,212	£40,657
Profit Before Tax	£4,814	£4,976	£5,142	£5,430	£5,725	£26,087
Profit After Tax	£3,900	£4,030	£4,165	£4,398	£4,637	£21,130
Change In Property Value	£6,825	£11,100	£12,776	£13,542	£11,962	£56,205
Net Return	£10,725	£15,131	£16,940	£17,940	£16,599	£77,335
Return From Rental Income (%)	7%	7%	7%	7%	8%	36%
Total Net Return (%)	18%	25%	28%	30%	28%	130%