	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,756	£15,992	£16,232	£16,638	£17,054	£81,673
Total Expenses	£8,832	£8,868	£8,903	£8,954	£9,006	£44,563
Profit Before Tax	£6,924	£7,124	£7,330	£7,684	£8,048	£37,109
Profit After Tax	£5,608	£5,770	£5,937	£6,224	£6,519	£30,058
Change In Property Value	£5,250	£9,686	£12,371	£14,238	£10,062	£51,608
Net Return	£10,858	£15,457	£18,308	£20,463	£16,581	£81,667
Return From Rental Income (%)	9%	9%	9%	10%	10%	47%
Total Net Return (%)	17%	24%	29%	32%	26%	128%