	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,024	£12,264	£12,510	£12,823	£13,143	£62,764
Total Expenses	£8,576	£8,650	£8,715	£8,788	£8,863	£43,592
Profit Before Tax	£3,448	£3,615	£3,795	£4,034	£4,280	£19,172
Profit After Tax	£2,793	£2,928	£3,074	£3,268	£3,467	£15,529
Change In Property Value	£5,010	£8,601	£10,837	£11,487	£10,147	£46,081
Net Return	£7,803	£11,528	£13,910	£14,755	£13,614	£61,610
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	20%	25%	26%	24%	109%