	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,804	£12,996	£13,321	£13,654	£14,064	£66,839
Total Expenses	£9,715	£9,746	£9,789	£9,834	£9,885	£48,970
Profit Before Tax	£3,089	£3,250	£3,532	£3,820	£4,178	£17,869
Profit After Tax	£2,502	£2,632	£2,861	£3,095	£3,384	£14,474
Change In Property Value	£2	£2	£4,000	£7,140	£9,501	£20,646
Net Return	£2,504	£2,634	£6,861	£10,235	£12,886	£35,120
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	17%	21%	58%