	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,240	£12,485	£12,734	£13,053	£13,379	£63,891
Total Expenses	£8,694	£8,768	£8,834	£8,908	£8,983	£44,187
Profit Before Tax	£3,546	£3,717	£3,900	£4,145	£4,396	£19,704
Profit After Tax	£2,872	£3,010	£3,159	£3,357	£3,561	£15,960
Change In Property Value	£5,100	£8,755	£11,031	£11,693	£10,329	£46,908
Net Return	£7,972	£11,765	£14,191	£15,051	£13,890	£62,869
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	14%	20%	25%	26%	24%	109%