	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,400	£14,688	£15,055	£15,432	£15,817	£75,392
Total Expenses	£9,082	£9,122	£9,169	£9,218	£9,267	£45,858
Profit Before Tax	£5,319	£5,566	£5,886	£6,214	£6,550	£29,535
Profit After Tax	£4,308	£4,509	£4,768	£5,033	£5,306	£23,923
Change In Property Value	£5,400	£5,562	£9,548	£12,031	£12,752	£45,293
Net Return	£9,708	£10,071	£14,316	£17,064	£18,058	£69,216
Return From Rental Income (%)	7%	7%	8%	8%	9%	39%
Total Net Return (%)	16%	16%	23%	28%	30%	113%