	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,876	£13,069	£13,265	£13,597	£13,937	£66,744
Total Expenses	£9,562	£9,631	£9,692	£9,767	£9,843	£48,494
Profit Before Tax	£3,314	£3,438	£3,574	£3,830	£4,093	£18,250
Profit After Tax	£2,685	£2,785	£2,895	£3,102	£3,316	£14,782
Change In Property Value	£3,900	£7,956	£10,343	£10,860	£7,982	£41,041
Net Return	£6,585	£10,741	£13,237	£13,962	£11,298	£55,823
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	11%	18%	22%	23%	19%	94%