	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,252	£12,497	£12,747	£13,066	£13,392	£63,954
Total Expenses	£9,769	£9,806	£9,841	£9,884	£9,927	£49,226
Profit Before Tax	£2,483	£2,691	£2,906	£3,182	£3,465	£14,727
Profit After Tax	£2,011	£2,180	£2,354	£2,578	£2,807	£11,929
Change In Property Value	£7,500	£12,875	£16,223	£17,196	£15,190	£68,983
Net Return	£9,511	£15,055	£18,576	£19,773	£17,997	£80,912
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	11%	18%	22%	23%	21%	95%