	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,400	£14,616	£14,835	£15,206	£15,586	£74,644
Total Expenses	£9,662	£9,696	£9,728	£9,776	£9,824	£48,687
Profit Before Tax	£4,738	£4,920	£5,107	£5,430	£5,762	£25,957
Profit After Tax	£3,838	£3,985	£4,137	£4,399	£4,667	£21,025
Change In Property Value	£7,200	£13,596	£15,648	£16,587	£13,186	£66,217
Net Return	£11,038	£17,581	£19,784	£20,985	£17,853	£87,242
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	15%	24%	27%	29%	24%	120%