	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,924	£13,118	£13,446	£13,782	£14,195	£67,465
Total Expenses	£9,331	£9,362	£9,405	£9,450	£9,502	£47,049
Profit Before Tax	£3,593	£3,756	£4,041	£4,332	£4,694	£20,416
Profit After Tax	£2,911	£3,043	£3,273	£3,509	£3,802	£16,537
Change In Property Value	£6,650	£6,883	£11,194	£12,884	£13,657	£51,267
Net Return	£9,561	£9,925	£14,467	£16,393	£17,459	£67,805
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	16%	17%	25%	28%	30%	117%