	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,744	£12,935	£13,129	£13,457	£13,794	£66,060
Total Expenses	£9,657	£9,689	£9,719	£9,762	£9,806	£48,633
Profit Before Tax	£3,087	£3,246	£3,411	£3,696	£3,988	£17,427
Profit After Tax	£2,500	£2,629	£2,763	£2,993	£3,230	£14,116
Change In Property Value	£6,125	£11,301	£14,433	£16,612	£11,739	£60,209
Net Return	£8,625	£13,930	£17,196	£19,605	£14,969	£74,325
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	12%	19%	23%	26%	20%	100%