	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,372	£15,603	£15,837	£16,233	£16,638	£79,682
Total Expenses	£8,633	£8,669	£8,702	£8,752	£8,804	£43,560
Profit Before Tax	£6,739	£6,934	£7,134	£7,480	£7,835	£36,122
Profit After Tax	£5,459	£5,616	£5,779	£6,059	£6,346	£29,259
Change In Property Value	£5,125	£9,456	£12,077	£13,899	£9,822	£50,379
Net Return	£10,584	£15,072	£17,856	£19,958	£16,168	£79,638
Return From Rental Income (%)	9%	9%	9%	10%	10%	47%
Total Net Return (%)	17%	24%	29%	32%	26%	127%