	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,256	£17,515	£17,778	£18,222	£18,678	£89,448
Total Expenses	£9,626	£9,664	£9,701	£9,756	£9,812	£48,558
Profit Before Tax	£7,630	£7,851	£8,077	£8,466	£8,866	£40,890
Profit After Tax	£6,180	£6,359	£6,542	£6,858	£7,181	£33,121
Change In Property Value	£5,750	£10,609	£13,550	£15,595	£11,020	£56,523
Net Return	£11,930	£16,968	£20,092	£22,452	£18,201	£89,644
Return From Rental Income (%)	9%	9%	9%	10%	10%	47%
Total Net Return (%)	17%	24%	29%	32%	26%	128%