	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,540	£12,728	£13,046	£13,372	£13,774	£65,461
Total Expenses	£9,689	£9,719	£9,762	£9,805	£9,856	£48,832
Profit Before Tax	£2,851	£3,009	£3,284	£3,567	£3,917	£16,629
Profit After Tax	£2,309	£2,437	£2,660	£2,889	£3,173	£13,469
Change In Property Value	£5,000	£5,125	£9,456	£12,077	£13,899	£45,557
Net Return	£7,309	£7,562	£12,116	£14,966	£17,073	£59,026
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	12%	12%	20%	25%	28%	97%