	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,060	£12,241	£12,425	£12,735	£13,054	£62,514
Total Expenses	£8,998	£9,066	£9,125	£9,198	£9,272	£45,658
Profit Before Tax	£3,063	£3,175	£3,300	£3,537	£3,781	£16,856
Profit After Tax	£2,481	£2,572	£2,673	£2,865	£3,063	£13,653
Change In Property Value	£1,800	£5,454	£7,490	£8,763	£7,123	£30,630
Net Return	£4,281	£8,026	£10,163	£11,629	£10,186	£44,284
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	8%	15%	18%	21%	19%	81%