	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,204	£12,387	£12,573	£12,887	£13,209	£63,260
Total Expenses	£8,155	£8,186	£8,215	£8,257	£8,300	£41,113
Profit Before Tax	£4,049	£4,201	£4,358	£4,630	£4,910	£22,147
Profit After Tax	£3,279	£3,403	£3,530	£3,751	£3,977	£17,939
Change In Property Value	£7,000	£11,385	£13,103	£13,889	£12,269	£57,646
Net Return	£10,279	£14,788	£16,633	£17,640	£16,246	£75,585
Return From Rental Income (%)	5%	6%	6%	6%	7%	29%
Total Net Return (%)	17%	24%	27%	29%	27%	124%