	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,540	£12,728	£12,919	£13,242	£13,573	£65,002
Total Expenses	£7,867	£7,899	£7,928	£7,971	£8,014	£39,679
Profit Before Tax	£4,673	£4,830	£4,991	£5,271	£5,559	£25,323
Profit After Tax	£3,785	£3,912	£4,043	£4,270	£4,502	£20,512
Change In Property Value	£2,850	£6,750	£8,982	£10,429	£7,665	£36,676
Net Return	£6,635	£10,662	£13,025	£14,699	£12,168	£57,188
Return From Rental Income (%)	7%	7%	7%	7%	8%	35%
Total Net Return (%)	11%	18%	22%	25%	21%	99%