	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,984	£13,179	£13,376	£13,711	£14,054	£67,304
Total Expenses	£10,325	£10,357	£10,387	£10,431	£10,476	£51,975
Profit Before Tax	£2,659	£2,822	£2,990	£3,280	£3,578	£15,329
Profit After Tax	£2,154	£2,286	£2,422	£2,657	£2,898	£12,417
Change In Property Value	£5,300	£10,812	£14,056	£14,758	£10,847	£55,773
Net Return	£7,454	£13,098	£16,477	£17,415	£13,746	£68,190
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	9%	16%	20%	21%	17%	84%