	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,540	£12,791	£13,047	£13,373	£13,707	£65,457
Total Expenses	£8,833	£8,870	£8,906	£8,949	£8,993	£44,551
Profit Before Tax	£3,708	£3,921	£4,141	£4,424	£4,714	£20,907
Profit After Tax	£3,003	£3,176	£3,354	£3,583	£3,818	£16,934
Change In Property Value	£6,600	£11,330	£14,276	£15,132	£13,367	£60,705
Net Return	£9,603	£14,506	£17,630	£18,716	£17,185	£77,640
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	13%	19%	23%	25%	23%	103%