	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,436	£14,725	£15,019	£15,395	£15,780	£75,354
Total Expenses	£7,896	£7,937	£7,977	£8,025	£8,074	£39,910
Profit Before Tax	£6,540	£6,787	£7,042	£7,370	£7,705	£35,445
Profit After Tax	£5,297	£5,498	£5,704	£5,969	£6,241	£28,710
Change In Property Value	£5,550	£9,528	£12,005	£12,725	£11,240	£51,047
Net Return	£10,847	£15,025	£17,709	£18,694	£17,482	£79,758
Return From Rental Income (%)	8%	9%	9%	9%	10%	46%
Total Net Return (%)	17%	24%	28%	30%	28%	127%