	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,840	£16,078	£16,319	£16,727	£17,145	£82,108
Total Expenses	£9,806	£9,842	£9,877	£9,928	£9,980	£49,433
Profit Before Tax	£6,034	£6,235	£6,442	£6,799	£7,165	£32,675
Profit After Tax	£4,888	£5,051	£5,218	£5,507	£5,803	£26,467
Change In Property Value	£8,400	£13,662	£15,724	£16,667	£14,723	£69,176
Net Return	£13,288	£18,713	£20,942	£22,174	£20,526	£95,642
Return From Rental Income (%)	7%	7%	7%	8%	8%	36%
Total Net Return (%)	18%	26%	29%	30%	28%	131%