	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,180	£15,484	£15,793	£16,188	£16,593	£79,238
Total Expenses	£9,417	£9,460	£9,501	£9,551	£9,602	£47,529
Profit Before Tax	£5,763	£6,024	£6,293	£6,637	£6,991	£31,708
Profit After Tax	£4,668	£4,880	£5,097	£5,376	£5,663	£25,684
Change In Property Value	£6,899	£11,842	£14,921	£15,817	£13,971	£63,451
Net Return	£11,567	£16,722	£20,018	£21,193	£19,634	£89,134
Return From Rental Income (%)	7%	7%	7%	7%	8%	36%
Total Net Return (%)	16%	23%	28%	30%	27%	124%