	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,396	£12,582	£12,771	£13,090	£13,417	£64,256
Total Expenses	£8,496	£8,527	£8,557	£8,599	£8,642	£42,822
Profit Before Tax	£3,900	£4,054	£4,214	£4,491	£4,775	£21,434
Profit After Tax	£3,159	£3,284	£3,413	£3,638	£3,868	£17,362
Change In Property Value	£7,350	£11,954	£13,758	£14,584	£12,882	£60,529
Net Return	£10,509	£15,238	£17,172	£18,221	£16,750	£77,890
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	16%	24%	27%	28%	26%	122%