	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,628	£17,892	£18,161	£18,615	£19,080	£91,376
Total Expenses	£14,328	£14,367	£14,404	£14,460	£14,518	£72,078
Profit Before Tax	£3,300	£3,525	£3,756	£4,155	£4,563	£19,298
Profit After Tax	£2,673	£2,855	£3,043	£3,365	£3,696	£15,632
Change In Property Value	£5,625	£13,322	£17,728	£20,584	£15,129	£72,387
Net Return	£8,298	£16,177	£20,770	£23,949	£18,825	£88,019
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	7%	14%	17%	20%	16%	74%