	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,636	£12,889	£13,211	£13,541	£13,880	£66,157
Total Expenses	£9,612	£9,683	£9,758	£9,835	£9,911	£48,799
Profit Before Tax	£3,024	£3,206	£3,453	£3,706	£3,968	£17,358
Profit After Tax	£2,450	£2,597	£2,797	£3,002	£3,214	£14,060
Change In Property Value	£4,800	£4,944	£8,487	£10,694	£11,336	£40,261
Net Return	£7,250	£7,541	£11,284	£13,696	£14,550	£54,320
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	13%	14%	21%	25%	27%	100%