	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,800	£14,007	£14,217	£14,573	£14,937	£71,533
Total Expenses	£8,315	£8,348	£8,379	£8,425	£8,473	£41,941
Profit Before Tax	£5,485	£5,659	£5,838	£6,147	£6,464	£29,593
Profit After Tax	£4,443	£4,584	£4,728	£4,979	£5,236	£23,970
Change In Property Value	£7,000	£11,385	£13,103	£13,889	£12,269	£57,646
Net Return	£11,443	£15,969	£17,832	£18,868	£17,505	£81,616
Return From Rental Income (%)	7%	8%	8%	8%	9%	39%
Total Net Return (%)	19%	26%	29%	31%	29%	134%