	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,816	£13,072	£13,334	£13,667	£14,009	£66,898
Total Expenses	£8,538	£8,576	£8,613	£8,657	£8,701	£43,086
Profit Before Tax	£4,278	£4,496	£4,721	£5,010	£5,307	£23,812
Profit After Tax	£3,465	£3,642	£3,824	£4,058	£4,299	£19,288
Change In Property Value	£6,300	£10,815	£13,627	£14,445	£12,759	£57,946
Net Return	£9,765	£14,457	£17,451	£18,503	£17,058	£77,234
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	22%	27%	28%	26%	119%