	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,972	£13,167	£13,364	£13,698	£14,041	£67,241
Total Expenses	£10,374	£10,444	£10,504	£10,580	£10,656	£52,558
Profit Before Tax	£2,598	£2,723	£2,860	£3,119	£3,384	£14,684
Profit After Tax	£2,104	£2,206	£2,316	£2,526	£2,741	£11,894
Change In Property Value	£5,499	£10,145	£12,958	£14,913	£10,539	£54,053
Net Return	£7,603	£12,351	£15,274	£17,439	£13,280	£65,947
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	11%	18%	23%	26%	20%	98%