	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,856	£18,124	£18,396	£18,856	£19,327	£92,558
Total Expenses	£14,510	£14,550	£14,587	£14,644	£14,701	£72,993
Profit Before Tax	£3,346	£3,574	£3,808	£4,212	£4,626	£19,566
Profit After Tax	£2,710	£2,895	£3,085	£3,412	£3,747	£15,848
Change In Property Value	£7,599	£15,502	£20,153	£21,160	£15,553	£79,966
Net Return	£10,309	£18,397	£23,237	£24,572	£19,299	£95,814
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	8%	15%	19%	20%	16%	79%