	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,736	£14,957	£15,181	£15,561	£15,950	£76,385
Total Expenses	£9,052	£9,087	£9,119	£9,168	£9,217	£45,643
Profit Before Tax	£5,684	£5,870	£6,062	£6,393	£6,733	£30,742
Profit After Tax	£4,604	£4,755	£4,910	£5,178	£5,453	£24,901
Change In Property Value	£3,300	£7,816	£10,400	£12,076	£8,876	£42,467
Net Return	£7,904	£12,570	£15,310	£17,254	£14,329	£67,368
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	12%	19%	23%	26%	21%	101%