	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,250	£12,434	£12,620	£12,936	£13,259	£63,499
Total Expenses	£8,856	£8,924	£8,984	£9,057	£9,132	£44,952
Profit Before Tax	£3,394	£3,510	£3,637	£3,879	£4,127	£18,547
Profit After Tax	£2,749	£2,843	£2,946	£3,142	£3,343	£15,023
Change In Property Value	£5,250	£9,914	£11,410	£12,094	£9,615	£48,283
Net Return	£7,999	£12,757	£14,355	£15,236	£12,958	£63,306
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	15%	24%	27%	28%	24%	118%