	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,060	£12,241	£12,425	£12,735	£13,054	£62,514
Total Expenses	£7,498	£7,528	£7,557	£7,598	£7,641	£37,821
Profit Before Tax	£4,563	£4,713	£4,868	£5,137	£5,413	£24,693
Profit After Tax	£3,696	£3,817	£3,943	£4,161	£4,384	£20,001
Change In Property Value	£2,700	£6,395	£8,509	£9,880	£7,262	£34,746
Net Return	£6,396	£10,212	£12,452	£14,041	£11,646	£54,747
Return From Rental Income (%)	7%	7%	7%	8%	8%	36%
Total Net Return (%)	12%	19%	23%	26%	21%	100%