	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,040	£17,296	£17,728	£18,171	£18,716	£88,951
Total Expenses	£11,726	£11,763	£11,817	£11,872	£11,938	£59,116
Profit Before Tax	£5,314	£5,533	£5,911	£6,299	£6,779	£29,835
Profit After Tax	£4,304	£4,481	£4,788	£5,102	£5,491	£24,166
Change In Property Value	£3,600	£3,654	£8,654	£11,516	£13,371	£40,795
Net Return	£7,904	£8,135	£13,442	£16,618	£18,862	£64,961
Return From Rental Income (%)	6%	6%	7%	7%	8%	33%
Total Net Return (%)	11%	11%	18%	23%	26%	89%