	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,216	£12,460	£12,772	£13,091	£13,418	£63,958
Total Expenses	£9,768	£9,838	£9,913	£9,988	£10,064	£49,571
Profit Before Tax	£2,448	£2,622	£2,859	£3,103	£3,355	£14,387
Profit After Tax	£1,983	£2,124	£2,316	£2,513	£2,717	£11,653
Change In Property Value	£4,950	£5,099	£8,752	£11,028	£11,690	£41,519
Net Return	£6,933	£7,222	£11,068	£13,541	£14,407	£53,172
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	12%	13%	20%	24%	26%	95%