	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,964	£15,188	£15,416	£15,802	£16,197	£77,567
Total Expenses	£9,075	£9,110	£9,143	£9,192	£9,242	£45,762
Profit Before Tax	£5,889	£6,079	£6,273	£6,610	£6,955	£31,806
Profit After Tax	£4,770	£4,924	£5,081	£5,354	£5,633	£25,763
Change In Property Value	£7,700	£12,524	£14,413	£15,278	£13,496	£63,411
Net Return	£12,470	£17,447	£19,495	£20,632	£19,129	£89,173
Return From Rental Income (%)	7%	7%	8%	8%	8%	38%
Total Net Return (%)	19%	26%	29%	31%	29%	133%