	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,396	£15,627	£15,861	£16,258	£16,664	£79,806
Total Expenses	£9,118	£9,154	£9,187	£9,237	£9,289	£45,985
Profit Before Tax	£6,278	£6,473	£6,674	£7,020	£7,376	£33,821
Profit After Tax	£5,085	£5,243	£5,406	£5,687	£5,974	£27,395
Change In Property Value	£3,300	£7,816	£10,400	£12,076	£8,876	£42,467
Net Return	£8,385	£13,059	£15,806	£17,762	£14,850	£69,862
Return From Rental Income (%)	8%	8%	8%	8%	9%	41%
Total Net Return (%)	13%	19%	24%	27%	22%	104%