	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,280	£14,494	£14,712	£15,079	£15,456	£74,022
Total Expenses	£8,685	£8,719	£8,751	£8,798	£8,846	£43,798
Profit Before Tax	£5,595	£5,776	£5,961	£6,282	£6,610	£30,223
Profit After Tax	£4,532	£4,678	£4,828	£5,088	£5,354	£24,481
Change In Property Value	£7,350	£11,954	£13,758	£14,584	£12,882	£60,529
Net Return	£11,882	£16,632	£18,587	£19,672	£18,237	£85,009
Return From Rental Income (%)	7%	7%	8%	8%	8%	38%
Total Net Return (%)	19%	26%	29%	31%	28%	133%