	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,452	£16,699	£16,949	£17,373	£17,807	£85,280
Total Expenses	£13,406	£13,444	£13,479	£13,532	£13,586	£67,447
Profit Before Tax	£3,046	£3,255	£3,470	£3,841	£4,221	£17,834
Profit After Tax	£2,467	£2,637	£2,811	£3,111	£3,419	£14,445
Change In Property Value	£5,250	£12,434	£16,546	£19,211	£14,120	£67,561
Net Return	£7,717	£15,070	£19,357	£22,323	£17,540	£82,007
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	7%	14%	17%	20%	16%	74%