	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,996	£13,191	£13,389	£13,724	£14,067	£67,366
Total Expenses	£8,235	£8,267	£8,297	£8,341	£8,386	£41,524
Profit Before Tax	£4,761	£4,924	£5,092	£5,383	£5,681	£25,842
Profit After Tax	£3,857	£3,989	£4,125	£4,360	£4,602	£20,932
Change In Property Value	£3,000	£7,105	£9,455	£10,978	£8,069	£38,607
Net Return	£6,857	£11,094	£13,579	£15,338	£12,670	£59,539
Return From Rental Income (%)	6%	7%	7%	7%	8%	34%
Total Net Return (%)	11%	18%	22%	25%	21%	98%