	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,744	£12,935	£13,129	£13,457	£13,794	£66,060
Total Expenses	£9,657	£9,689	£9,719	£9,762	£9,806	£48,633
Profit Before Tax	£3,087	£3,246	£3,411	£3,696	£3,988	£17,427
Profit After Tax	£2,500	£2,629	£2,763	£2,993	£3,230	£14,116
Change In Property Value	£8,575	£13,947	£16,051	£17,014	£15,029	£70,617
Net Return	£11,075	£16,576	£18,814	£20,008	£18,259	£84,732
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	15%	22%	25%	27%	25%	114%