	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,156	£12,338	£12,647	£12,963	£13,352	£63,456
Total Expenses	£9,254	£9,284	£9,325	£9,368	£9,417	£46,648
Profit Before Tax	£2,902	£3,055	£3,322	£3,595	£3,935	£16,808
Profit After Tax	£2,351	£2,474	£2,691	£2,912	£3,187	£13,615
Change In Property Value	£3,800	£3,876	£7,907	£10,279	£10,793	£36,655
Net Return	£6,151	£6,350	£10,598	£13,191	£13,980	£50,270
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	11%	11%	18%	23%	24%	87%