	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,400	£14,616	£14,981	£15,356	£15,817	£75,170
Total Expenses	£9,986	£10,054	£10,133	£10,215	£10,304	£50,692
Profit Before Tax	£4,414	£4,562	£4,848	£5,141	£5,513	£24,478
Profit After Tax	£3,575	£3,695	£3,927	£4,164	£4,466	£19,827
Change In Property Value	£5,775	£5,977	£9,721	£11,188	£11,860	£44,522
Net Return	£9,350	£9,672	£13,648	£15,353	£16,325	£64,349
Return From Rental Income (%)	7%	7%	8%	8%	9%	39%
Total Net Return (%)	19%	19%	27%	30%	32%	127%