	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,324	£12,509	£12,696	£13,014	£13,339	£63,883
Total Expenses	£8,811	£8,842	£8,871	£8,913	£8,956	£44,393
Profit Before Tax	£3,513	£3,667	£3,826	£4,101	£4,383	£19,489
Profit After Tax	£2,846	£2,970	£3,099	£3,322	£3,550	£15,786
Change In Property Value	£7,700	£12,524	£14,413	£15,278	£13,496	£63,411
Net Return	£10,546	£15,494	£17,512	£18,600	£17,046	£79,197
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	16%	23%	26%	28%	25%	118%