	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	£10,377	£10,446	£10,507	£10,582	£10,659	£52,572
Profit Before Tax	£2,607	£2,732	£2,869	£3,128	£3,394	£14,731
Profit After Tax	£2,112	£2,213	£2,324	£2,534	£2,749	£11,933
Change In Property Value	£5,500	£10,148	£12,961	£14,916	£10,541	£54,066
Net Return	£7,612	£12,361	£15,285	£17,451	£13,290	£65,998
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	11%	18%	23%	26%	20%	99%