	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,628	£14,847	£15,070	£15,447	£15,833	£75,825
Total Expenses	£12,420	£12,454	£12,487	£12,535	£12,584	£62,479
Profit Before Tax	£2,208	£2,393	£2,583	£2,912	£3,249	£13,346
Profit After Tax	£1,789	£1,939	£2,093	£2,359	£2,632	£10,810
Change In Property Value	£8,125	£14,991	£19,146	£22,036	£15,572	£79,870
Net Return	£9,914	£16,929	£21,239	£24,395	£18,204	£90,680
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	17%	21%	24%	18%	89%