	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,860	£14,068	£14,279	£14,636	£15,002	£71,845
Total Expenses	£8,643	£8,676	£8,707	£8,754	£8,801	£43,581
Profit Before Tax	£5,217	£5,392	£5,572	£5,882	£6,201	£28,264
Profit After Tax	£4,226	£4,367	£4,513	£4,765	£5,023	£22,894
Change In Property Value	£6,300	£11,897	£13,692	£14,513	£11,538	£57,940
Net Return	£10,526	£16,264	£18,205	£19,278	£16,561	£80,833
Return From Rental Income (%)	7%	7%	7%	7%	8%	36%
Total Net Return (%)	16%	25%	28%	30%	26%	126%