	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,348	£15,578	£15,812	£16,207	£16,612	£79,558
Total Expenses	£9,403	£9,438	£9,472	£9,522	£9,573	£47,408
Profit Before Tax	£5,945	£6,140	£6,340	£6,685	£7,039	£32,149
Profit After Tax	£4,816	£4,973	£5,135	£5,415	£5,702	£26,041
Change In Property Value	£3,435	£8,135	£10,826	£12,570	£9,239	£44,204
Net Return	£8,251	£13,108	£15,961	£17,985	£14,941	£70,245
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	12%	19%	23%	26%	21%	101%