	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,252	£12,436	£12,747	£13,065	£13,457	£63,957
Total Expenses	£8,668	£8,698	£8,740	£8,783	£8,833	£43,722
Profit Before Tax	£3,584	£3,738	£4,007	£4,282	£4,625	£20,235
Profit After Tax	£2,903	£3,027	£3,245	£3,469	£3,746	£16,390
Change In Property Value	£6,125	£6,339	£10,311	£11,866	£12,578	£47,220
Net Return	£9,028	£9,367	£13,556	£15,335	£16,324	£63,610
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	17%	18%	25%	29%	31%	119%