	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,348	£12,533	£12,721	£13,039	£13,365	£64,007
Total Expenses	£8,910	£8,979	£9,039	£9,112	£9,188	£45,228
Profit Before Tax	£3,438	£3,554	£3,682	£3,927	£4,178	£18,779
Profit After Tax	£2,784	£2,879	£2,983	£3,181	£3,384	£15,211
Change In Property Value	£3,528	£7,197	£9,356	£9,824	£7,221	£37,126
Net Return	£6,312	£10,076	£12,339	£13,005	£10,605	£52,337
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	12%	19%	23%	24%	20%	97%