	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,656	£13,861	£14,069	£14,420	£14,781	£70,787
Total Expenses	£8,140	£8,173	£8,204	£8,249	£8,296	£41,062
Profit Before Tax	£5,516	£5,688	£5,865	£6,171	£6,485	£29,725
Profit After Tax	£4,468	£4,607	£4,751	£4,999	£5,253	£24,078
Change In Property Value	£5,850	£11,047	£12,714	£13,477	£10,714	£53,801
Net Return	£10,318	£15,654	£17,464	£18,475	£15,967	£77,879
Return From Rental Income (%)	8%	8%	8%	8%	9%	40%
Total Net Return (%)	17%	26%	29%	31%	27%	131%