	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,520	£14,738	£14,959	£15,333	£15,716	£75,266
Total Expenses	£9,031	£9,065	£9,097	£9,145	£9,194	£45,531
Profit Before Tax	£5,490	£5,673	£5,862	£6,188	£6,522	£29,734
Profit After Tax	£4,446	£4,595	£4,748	£5,012	£5,283	£24,085
Change In Property Value	£3,300	£7,816	£10,400	£12,076	£8,876	£42,467
Net Return	£7,746	£12,411	£15,148	£17,088	£14,159	£66,552
Return From Rental Income (%)	7%	7%	7%	7%	8%	36%
Total Net Return (%)	12%	19%	23%	26%	21%	99%