	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,496	£14,786	£15,082	£15,459	£15,845	£75,667
Total Expenses	£8,630	£8,709	£8,779	£8,859	£8,940	£43,917
Profit Before Tax	£5,866	£6,077	£6,302	£6,600	£6,905	£31,750
Profit After Tax	£4,752	£4,922	£5,105	£5,346	£5,593	£25,718
Change In Property Value	£4,830	£8,292	£10,447	£11,074	£9,782	£44,425
Net Return	£9,582	£13,214	£15,552	£16,420	£15,375	£70,143
Return From Rental Income (%)	9%	9%	9%	10%	10%	47%
Total Net Return (%)	18%	24%	29%	30%	28%	129%