	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,856	£15,079	£15,305	£15,688	£16,080	£77,007
Total Expenses	£9,225	£9,260	£9,293	£9,341	£9,391	£46,510
Profit Before Tax	£5,631	£5,819	£6,012	£6,346	£6,689	£30,497
Profit After Tax	£4,561	£4,713	£4,870	£5,141	£5,418	£24,703
Change In Property Value	£4,500	£9,180	£11,934	£12,531	£9,210	£47,355
Net Return	£9,061	£13,893	£16,804	£17,671	£14,628	£72,058
Return From Rental Income (%)	7%	7%	7%	8%	8%	36%
Total Net Return (%)	13%	20%	25%	26%	21%	105%