	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,520	£14,810	£15,107	£15,484	£15,871	£75,793
Total Expenses	£9,031	£9,072	£9,112	£9,160	£9,210	£45,584
Profit Before Tax	£5,490	£5,738	£5,995	£6,324	£6,662	£30,209
Profit After Tax	£4,446	£4,648	£4,856	£5,123	£5,396	£24,469
Change In Property Value	£6,600	£11,330	£14,276	£15,132	£13,367	£60,705
Net Return	£11,046	£15,978	£19,132	£20,255	£18,763	£85,174
Return From Rental Income (%)	7%	7%	7%	7%	8%	36%
Total Net Return (%)	16%	23%	28%	30%	27%	125%