	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,228	£12,411	£12,722	£13,040	£13,431	£63,832
Total Expenses	£9,459	£9,489	£9,531	£9,574	£9,624	£47,677
Profit Before Tax	£2,769	£2,922	£3,191	£3,466	£3,807	£16,155
Profit After Tax	£2,243	£2,367	£2,584	£2,807	£3,084	£13,085
Change In Property Value	£4,875	£4,997	£9,219	£11,775	£13,552	£44,418
Net Return	£7,118	£7,364	£11,804	£14,582	£16,636	£57,503
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	12%	12%	20%	25%	28%	97%