	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,180	£15,408	£15,639	£16,030	£16,431	£78,687
Total Expenses	£9,418	£9,454	£9,487	£9,536	£9,587	£47,482
Profit Before Tax	£5,762	£5,954	£6,152	£6,493	£6,843	£31,205
Profit After Tax	£4,667	£4,823	£4,983	£5,260	£5,543	£25,276
Change In Property Value	£3,450	£8,171	£10,873	£12,625	£9,279	£44,398
Net Return	£8,117	£12,994	£15,856	£17,884	£14,822	£69,673
Return From Rental Income (%)	7%	7%	7%	8%	8%	36%
Total Net Return (%)	12%	19%	23%	26%	21%	100%