	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,500	£16,747	£16,999	£17,424	£17,859	£85,529
Total Expenses	£14,268	£14,343	£14,409	£14,493	£14,579	£72,091
Profit Before Tax	£2,232	£2,405	£2,590	£2,931	£3,280	£13,438
Profit After Tax	£1,808	£1,948	£2,098	£2,374	£2,657	£10,885
Change In Property Value	£3	£6,600	£11,781	£15,677	£10,922	£44,984
Net Return	£1,811	£8,548	£13,879	£18,051	£13,579	£55,869
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	2%	8%	13%	17%	13%	54%