	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,900	£13,158	£13,487	£13,824	£14,170	£67,539
Total Expenses	£9,836	£9,908	£9,984	£10,062	£10,139	£49,929
Profit Before Tax	£3,064	£3,250	£3,503	£3,763	£4,031	£17,610
Profit After Tax	£2,482	£2,632	£2,837	£3,048	£3,265	£14,264
Change In Property Value	£4,950	£5,099	£8,752	£11,028	£11,690	£41,519
Net Return	£7,432	£7,731	£11,590	£14,076	£14,955	£55,783
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	13%	14%	21%	25%	27%	100%