	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,496	£17,758	£18,025	£18,475	£18,937	£90,692
Total Expenses	£15,011	£15,087	£15,155	£15,242	£15,330	£75,825
Profit Before Tax	£2,485	£2,671	£2,870	£3,234	£3,607	£14,867
Profit After Tax	£2,013	£2,164	£2,325	£2,619	£2,922	£12,042
Change In Property Value	£8,750	£16,144	£20,619	£23,731	£16,770	£86,013
Net Return	£10,763	£18,308	£22,944	£26,350	£19,691	£98,056
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	16%	21%	24%	18%	88%