	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,504	£12,692	£12,882	£13,204	£13,534	£64,816
Total Expenses	£8,346	£8,378	£8,407	£8,449	£8,493	£42,073
Profit Before Tax	£4,158	£4,314	£4,475	£4,754	£5,041	£22,742
Profit After Tax	£3,368	£3,494	£3,625	£3,851	£4,083	£18,421
Change In Property Value	£5,125	£8,405	£12,019	£13,833	£9,775	£49,157
Net Return	£8,493	£11,899	£15,644	£17,684	£13,858	£67,579
Return From Rental Income (%)	5%	6%	6%	6%	7%	29%
Total Net Return (%)	14%	19%	25%	28%	22%	108%