	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,792	£12,984	£13,179	£13,508	£13,846	£66,308
Total Expenses	£9,713	£9,782	£9,842	£9,917	£9,993	£49,247
Profit Before Tax	£3,079	£3,202	£3,336	£3,591	£3,852	£17,061
Profit After Tax	£2,494	£2,594	£2,702	£2,909	£3,120	£13,820
Change In Property Value	£5,999	£11,327	£13,037	£13,819	£10,986	£55,167
Net Return	£8,493	£13,921	£15,739	£16,728	£14,106	£68,987
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	14%	23%	26%	27%	23%	113%