	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,808	£15,104	£15,406	£15,791	£16,186	£77,296
Total Expenses	£9,542	£9,584	£9,624	£9,673	£9,724	£48,148
Profit Before Tax	£5,266	£5,520	£5,782	£6,118	£6,463	£29,148
Profit After Tax	£4,266	£4,471	£4,683	£4,956	£5,235	£23,610
Change In Property Value	£7,050	£12,103	£15,249	£16,164	£14,278	£64,844
Net Return	£11,316	£16,574	£19,932	£21,120	£19,513	£88,454
Return From Rental Income (%)	5%	6%	6%	6%	7%	29%
Total Net Return (%)	14%	21%	25%	26%	24%	110%