	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,216	£12,399	£12,709	£13,027	£13,418	£63,769
Total Expenses	£9,061	£9,091	£9,133	£9,176	£9,226	£45,687
Profit Before Tax	£3,155	£3,308	£3,576	£3,851	£4,192	£18,082
Profit After Tax	£2,555	£2,679	£2,897	£3,119	£3,396	£14,646
Change In Property Value	£6,475	£6,702	£10,900	£12,545	£13,297	£49,918
Net Return	£9,030	£9,381	£13,796	£15,664	£16,693	£64,565
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	16%	17%	24%	28%	30%	114%