	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,600	£12,789	£12,981	£13,305	£13,638	£65,313
Total Expenses	£8,195	£8,226	£8,256	£8,299	£8,343	£41,319
Profit Before Tax	£4,405	£4,563	£4,725	£5,007	£5,295	£23,995
Profit After Tax	£3,568	£3,696	£3,827	£4,055	£4,289	£19,436
Change In Property Value	£4,000	£8,160	£10,608	£11,138	£8,187	£42,093
Net Return	£7,568	£11,856	£14,435	£15,194	£12,476	£61,529
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	12%	19%	24%	25%	20%	101%