	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,856	£15,153	£15,456	£15,843	£16,239	£77,547
Total Expenses	£8,794	£8,874	£8,945	£9,026	£9,108	£44,748
Profit Before Tax	£6,062	£6,279	£6,511	£6,817	£7,130	£32,798
Profit After Tax	£4,910	£5,086	£5,274	£5,521	£5,776	£26,567
Change In Property Value	£4,950	£8,498	£10,707	£11,349	£10,025	£45,529
Net Return	£9,860	£13,583	£15,981	£16,871	£15,801	£72,095
Return From Rental Income (%)	9%	9%	9%	10%	10%	48%
Total Net Return (%)	18%	24%	29%	30%	28%	129%