	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	£8,877	£8,909	£8,939	£8,983	£9,028	£44,735
Profit Before Tax	£4,107	£4,270	£4,438	£4,728	£5,026	£22,568
Profit After Tax	£3,327	£3,459	£3,594	£3,830	£4,071	£18,280
Change In Property Value	£5,500	£10,148	£12,961	£14,916	£10,541	£54,066
Net Return	£8,827	£13,606	£16,555	£18,746	£14,612	£72,346
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	20%	25%	28%	22%	108%