	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	£10,140	£10,172	£10,201	£10,244	£10,289	£51,046
Profit Before Tax	£2,604	£2,764	£2,928	£3,213	£3,505	£15,014
Profit After Tax	£2,109	£2,239	£2,372	£2,603	£2,839	£12,161
Change In Property Value	£6,500	£11,993	£15,317	£17,629	£12,458	£63,896
Net Return	£8,609	£14,231	£17,689	£20,231	£15,297	£76,057
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	18%	22%	25%	19%	96%