	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,408	£15,639	£15,874	£16,271	£16,677	£79,869
Total Expenses	£9,441	£9,477	£9,510	£9,561	£9,612	£47,600
Profit Before Tax	£5,967	£6,162	£6,363	£6,710	£7,065	£32,268
Profit After Tax	£4,833	£4,992	£5,154	£5,435	£5,723	£26,137
Change In Property Value	£3,450	£8,171	£10,873	£12,625	£9,279	£44,398
Net Return	£8,283	£13,162	£16,027	£18,060	£15,002	£70,535
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	12%	19%	23%	26%	21%	101%