	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,576	£12,765	£13,084	£13,411	£13,813	£65,648
Total Expenses	£10,597	£10,662	£10,737	£10,814	£10,897	£53,707
Profit Before Tax	£1,979	£2,102	£2,347	£2,597	£2,917	£11,941
Profit After Tax	£1,603	£1,703	£1,901	£2,104	£2,362	£9,672
Change In Property Value	£5,550	£5,717	£10,795	£12,424	£13,169	£47,654
Net Return	£7,153	£7,419	£12,695	£14,527	£15,531	£57,326
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	22%	26%	27%	101%