	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,800	£14,007	£14,357	£14,716	£15,158	£72,038
Total Expenses	£8,935	£9,001	£9,079	£9,159	£9,246	£45,420
Profit Before Tax	£4,866	£5,006	£5,278	£5,557	£5,912	£26,618
Profit After Tax	£3,941	£4,055	£4,275	£4,501	£4,789	£21,561
Change In Property Value	£4,200	£4,326	£8,169	£9,402	£9,966	£36,062
Net Return	£8,141	£8,381	£12,444	£13,903	£14,754	£57,623
Return From Rental Income (%)	9%	9%	10%	10%	11%	50%
Total Net Return (%)	19%	19%	29%	32%	34%	134%