	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,072	£12,253	£12,437	£12,748	£13,066	£62,576
Total Expenses	£8,675	£8,743	£8,803	£8,876	£8,950	£44,048
Profit Before Tax	£3,397	£3,510	£3,634	£3,872	£4,116	£18,529
Profit After Tax	£2,751	£2,843	£2,944	£3,136	£3,334	£15,008
Change In Property Value	£5,099	£9,628	£11,081	£11,745	£9,338	£46,890
Net Return	£7,850	£12,470	£14,024	£14,882	£12,672	£61,898
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	15%	24%	27%	29%	24%	119%