	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,408	£15,716	£16,030	£16,431	£16,842	£80,428
Total Expenses	£9,439	£9,483	£9,524	£9,575	£9,627	£47,648
Profit Before Tax	£5,969	£6,233	£6,506	£6,856	£7,215	£32,780
Profit After Tax	£4,835	£5,049	£5,270	£5,554	£5,844	£26,551
Change In Property Value	£6,899	£11,842	£14,921	£15,817	£13,971	£63,451
Net Return	£11,733	£16,891	£20,191	£21,370	£19,816	£90,002
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	16%	24%	28%	30%	28%	125%