	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,080	£16,321	£16,566	£16,980	£17,405	£83,352
Total Expenses	£14,387	£14,461	£14,526	£14,609	£14,695	£72,678
Profit Before Tax	£1,693	£1,860	£2,040	£2,371	£2,710	£10,674
Profit After Tax	£1,372	£1,507	£1,652	£1,920	£2,195	£8,646
Change In Property Value	£3,350	£10,151	£13,940	£16,310	£13,256	£57,007
Net Return	£4,722	£11,657	£15,592	£18,230	£15,451	£65,653
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	4%	11%	15%	17%	15%	62%