	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,372	£12,558	£12,746	£13,065	£13,391	£64,131
Total Expenses	£9,395	£9,426	£9,455	£9,497	£9,541	£47,314
Profit Before Tax	£2,977	£3,132	£3,291	£3,567	£3,851	£16,818
Profit After Tax	£2,411	£2,537	£2,666	£2,889	£3,119	£13,622
Change In Property Value	£7,140	£13,483	£15,517	£16,448	£13,076	£65,665
Net Return	£9,551	£16,019	£18,183	£19,338	£16,195	£79,287
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	13%	22%	25%	27%	22%	110%