	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,436	£14,653	£14,872	£15,244	£15,625	£74,830
Total Expenses	£9,555	£9,627	£9,690	£9,769	£9,850	£48,491
Profit Before Tax	£4,881	£5,026	£5,182	£5,475	£5,776	£26,340
Profit After Tax	£3,953	£4,071	£4,198	£4,435	£4,678	£21,335
Change In Property Value	£5,699	£10,761	£12,385	£13,128	£10,436	£52,408
Net Return	£9,652	£14,831	£16,582	£17,563	£15,115	£73,743
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	17%	26%	29%	30%	26%	127%