	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	£9,557	£9,629	£9,691	£9,770	£9,851	£48,499
Profit Before Tax	£4,879	£5,024	£5,181	£5,474	£5,774	£26,332
Profit After Tax	£3,952	£4,069	£4,196	£4,434	£4,677	£21,329
Change In Property Value	£5,700	£10,764	£12,388	£13,131	£10,439	£52,422
Net Return	£9,652	£14,833	£16,584	£17,565	£15,116	£73,750
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	17%	26%	29%	30%	26%	127%