	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	£8,858	£8,892	£8,924	£8,971	£9,020	£44,665
Profit Before Tax	£5,542	£5,724	£5,911	£6,235	£6,566	£29,979
Profit After Tax	£4,489	£4,637	£4,788	£5,050	£5,319	£24,283
Change In Property Value	£3,225	£7,638	£10,164	£11,801	£8,674	£41,502
Net Return	£7,714	£12,275	£14,952	£16,851	£13,993	£65,785
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	12%	19%	23%	26%	21%	100%