	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,300	£12,485	£12,797	£13,117	£13,510	£64,208
Total Expenses	£9,578	£9,642	£9,717	£9,792	£9,874	£48,604
Profit Before Tax	£2,722	£2,842	£3,080	£3,324	£3,636	£15,604
Profit After Tax	£2,205	£2,302	£2,495	£2,692	£2,945	£12,639
Change In Property Value	£4,800	£4,944	£9,336	£10,745	£11,389	£41,214
Net Return	£7,005	£7,246	£11,831	£13,437	£14,334	£53,853
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	15%	24%	27%	29%	110%