	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,700	£14,920	£15,144	£15,523	£15,911	£76,199
Total Expenses	£8,727	£8,761	£8,794	£8,842	£8,892	£44,016
Profit Before Tax	£5,973	£6,159	£6,350	£6,681	£7,019	£32,183
Profit After Tax	£4,838	£4,989	£5,144	£5,411	£5,686	£26,068
Change In Property Value	£7,350	£11,954	£13,758	£14,584	£12,882	£60,529
Net Return	£12,188	£16,943	£18,902	£19,995	£18,568	£86,597
Return From Rental Income (%)	8%	8%	8%	8%	9%	41%
Total Net Return (%)	19%	26%	30%	31%	29%	135%