	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,252	£12,436	£12,622	£12,938	£13,261	£63,509
Total Expenses	£9,608	£9,639	£9,668	£9,710	£9,753	£48,378
Profit Before Tax	£2,644	£2,797	£2,954	£3,228	£3,508	£15,132
Profit After Tax	£2,142	£2,265	£2,393	£2,615	£2,842	£12,257
Change In Property Value	£6,125	£11,301	£14,433	£16,612	£11,739	£60,209
Net Return	£8,267	£13,566	£16,827	£19,226	£14,581	£72,466
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	11%	18%	23%	26%	20%	97%