	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,984	£13,179	£13,376	£13,711	£14,054	£67,304
Total Expenses	£8,225	£8,257	£8,287	£8,331	£8,376	£41,477
Profit Before Tax	£4,759	£4,921	£5,089	£5,380	£5,677	£25,826
Profit After Tax	£3,855	£3,986	£4,122	£4,357	£4,599	£20,919
Change In Property Value	£2,996	£7,096	£9,443	£10,964	£8,059	£38,558
Net Return	£6,851	£11,082	£13,565	£15,322	£12,657	£59,477
Return From Rental Income (%)	6%	7%	7%	7%	8%	34%
Total Net Return (%)	11%	18%	22%	25%	21%	98%