	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,400	£14,688	£14,982	£15,356	£15,740	£75,166
Total Expenses	£9,232	£9,310	£9,381	£9,460	£9,541	£46,923
Profit Before Tax	£5,169	£5,378	£5,601	£5,896	£6,199	£28,243
Profit After Tax	£4,186	£4,356	£4,537	£4,776	£5,021	£22,877
Change In Property Value	£5,400	£9,270	£11,680	£12,381	£10,937	£49,668
Net Return	£9,586	£13,626	£16,217	£17,157	£15,958	£72,544
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	16%	22%	27%	28%	26%	119%