	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,180	£12,363	£12,548	£12,862	£13,183	£63,136
Total Expenses	£8,475	£8,506	£8,534	£8,576	£8,619	£42,710
Profit Before Tax	£3,705	£3,857	£4,014	£4,286	£4,564	£20,426
Profit After Tax	£3,001	£3,124	£3,251	£3,471	£3,697	£16,545
Change In Property Value	£5,250	£9,686	£12,371	£14,238	£10,062	£51,608
Net Return	£8,251	£12,811	£15,623	£17,710	£13,759	£68,153
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	13%	20%	24%	28%	21%	106%