	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,856	£15,153	£15,456	£15,843	£16,239	£77,547
Total Expenses	£9,225	£9,267	£9,308	£9,357	£9,407	£46,564
Profit Before Tax	£5,631	£5,886	£6,148	£6,486	£6,832	£30,983
Profit After Tax	£4,561	£4,768	£4,980	£5,253	£5,534	£25,096
Change In Property Value	£6,750	£11,588	£14,600	£15,476	£13,671	£62,085
Net Return	£11,311	£16,355	£19,580	£20,730	£19,204	£87,181
Return From Rental Income (%)	7%	7%	7%	7%	8%	36%
Total Net Return (%)	16%	23%	28%	30%	27%	124%