	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,672	£15,907	£16,146	£16,549	£16,963	£81,237
Total Expenses	£12,737	£12,811	£12,875	£12,958	£13,042	£64,422
Profit Before Tax	£2,935	£3,096	£3,270	£3,592	£3,921	£16,815
Profit After Tax	£2,377	£2,508	£2,649	£2,909	£3,176	£13,620
Change In Property Value	£7,125	£13,146	£16,790	£19,324	£13,655	£70,040
Net Return	£9,502	£15,654	£19,439	£22,233	£16,832	£83,659
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	18%	22%	25%	19%	95%