	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,752	£17,003	£17,258	£17,690	£18,132	£86,835
Total Expenses	£14,454	£14,529	£14,595	£14,680	£14,767	£73,026
Profit Before Tax	£2,298	£2,474	£2,663	£3,009	£3,365	£13,809
Profit After Tax	£1,862	£2,004	£2,157	£2,438	£2,725	£11,186
Change In Property Value	£8,375	£15,452	£19,735	£22,714	£16,051	£82,327
Net Return	£10,237	£17,456	£21,892	£25,151	£18,776	£93,513
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	17%	21%	24%	18%	88%