	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,804	£12,996	£13,191	£13,521	£13,859	£66,371
Total Expenses	£8,215	£8,247	£8,277	£8,320	£8,365	£41,424
Profit Before Tax	£4,589	£4,749	£4,914	£5,200	£5,494	£24,946
Profit After Tax	£3,717	£3,847	£3,980	£4,212	£4,450	£20,206
Change In Property Value	£4,000	£8,160	£10,608	£11,138	£8,187	£42,093
Net Return	£7,717	£12,007	£14,588	£15,351	£12,637	£62,300
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	13%	20%	24%	25%	21%	102%