	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,004	£14,214	£14,427	£14,788	£15,158	£72,591
Total Expenses	£8,335	£8,369	£8,400	£8,447	£8,495	£42,046
Profit Before Tax	£5,669	£5,845	£6,027	£6,341	£6,663	£30,545
Profit After Tax	£4,592	£4,735	£4,882	£5,136	£5,397	£24,741
Change In Property Value	£6,000	£11,330	£13,040	£13,822	£10,989	£55,181
Net Return	£10,592	£16,065	£17,922	£18,958	£16,386	£79,922
Return From Rental Income (%)	8%	8%	8%	8%	9%	41%
Total Net Return (%)	17%	26%	29%	31%	27%	131%