	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,628	£14,921	£15,219	£15,599	£15,989	£76,356
Total Expenses	£8,076	£8,118	£8,158	£8,206	£8,256	£40,814
Profit Before Tax	£6,552	£6,803	£7,061	£7,393	£7,733	£35,542
Profit After Tax	£5,307	£5,510	£5,719	£5,988	£6,264	£28,789
Change In Property Value	£5,700	£9,785	£12,329	£13,069	£11,544	£52,427
Net Return	£11,007	£15,295	£18,049	£19,057	£17,808	£81,216
Return From Rental Income (%)	8%	9%	9%	9%	10%	45%
Total Net Return (%)	17%	24%	28%	30%	28%	126%