	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	£9,245	£9,325	£9,396	£9,476	£9,559	£47,001
Profit Before Tax	£5,611	£5,828	£6,060	£6,366	£6,680	£30,546
Profit After Tax	£4,545	£4,721	£4,909	£5,157	£5,411	£24,742
Change In Property Value	£5,370	£9,219	£11,615	£12,312	£10,876	£49,392
Net Return	£9,915	£13,940	£16,524	£17,469	£16,287	£74,134
Return From Rental Income (%)	7%	8%	8%	8%	9%	41%
Total Net Return (%)	16%	23%	27%	29%	27%	122%