	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,516	£15,749	£15,985	£16,385	£16,794	£80,429
Total Expenses	£12,669	£12,705	£12,739	£12,789	£12,841	£63,744
Profit Before Tax	£2,847	£3,044	£3,246	£3,595	£3,953	£16,685
Profit After Tax	£2,306	£2,465	£2,629	£2,912	£3,202	£13,515
Change In Property Value	£4,950	£11,723	£15,600	£18,114	£13,314	£63,701
Net Return	£7,256	£14,189	£18,230	£21,026	£16,516	£77,215
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	7%	14%	18%	20%	16%	74%