	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,480	£12,730	£13,048	£13,374	£13,708	£65,340
Total Expenses	£9,596	£9,667	£9,742	£9,818	£9,894	£48,717
Profit Before Tax	£2,884	£3,063	£3,306	£3,556	£3,814	£16,623
Profit After Tax	£2,336	£2,481	£2,678	£2,880	£3,089	£13,464
Change In Property Value	£4,800	£4,944	£8,487	£10,694	£11,336	£40,261
Net Return	£7,136	£7,425	£11,165	£13,574	£14,425	£53,725
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	14%	21%	25%	27%	99%