	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,240	£12,424	£12,610	£12,925	£13,248	£63,447
Total Expenses	£9,017	£9,085	£9,145	£9,218	£9,293	£45,760
Profit Before Tax	£3,223	£3,338	£3,465	£3,707	£3,955	£17,688
Profit After Tax	£2,611	£2,704	£2,807	£3,002	£3,203	£14,327
Change In Property Value	£5,402	£10,200	£11,739	£12,443	£9,893	£49,676
Net Return	£8,012	£12,904	£14,546	£15,446	£13,096	£64,003
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	15%	23%	26%	28%	24%	116%