	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,040	£17,296	£17,555	£17,994	£18,444	£88,328
Total Expenses	£9,926	£9,964	£10,000	£10,055	£10,110	£50,055
Profit Before Tax	£7,114	£7,332	£7,555	£7,939	£8,334	£38,273
Profit After Tax	£5,762	£5,939	£6,119	£6,431	£6,750	£31,001
Change In Property Value	£3,600	£8,526	£11,346	£13,174	£9,683	£46,328
Net Return	£9,362	£14,465	£17,465	£19,604	£16,433	£77,329
Return From Rental Income (%)	8%	8%	8%	9%	9%	42%
Total Net Return (%)	13%	20%	24%	27%	23%	106%