	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,576	£12,828	£13,084	£13,411	£13,746	£65,645
Total Expenses	£8,727	£8,803	£8,869	£8,944	£9,020	£44,363
Profit Before Tax	£3,849	£4,025	£4,215	£4,467	£4,727	£21,283
Profit After Tax	£3,117	£3,260	£3,414	£3,619	£3,829	£17,239
Change In Property Value	£5,100	£8,755	£11,031	£11,693	£10,329	£46,908
Net Return	£8,217	£12,015	£14,445	£15,312	£14,158	£64,147
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	14%	21%	25%	27%	25%	111%