	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,048	£15,274	£15,656	£16,047	£16,528	£78,553
Total Expenses	£13,027	£13,095	£13,177	£13,260	£13,350	£65,909
Profit Before Tax	£2,021	£2,178	£2,479	£2,787	£3,178	£12,644
Profit After Tax	£1,637	£1,764	£2,008	£2,258	£2,574	£10,242
Change In Property Value	£6,000	£6,150	£11,347	£14,492	£16,679	£54,668
Net Return	£7,637	£7,914	£13,355	£16,750	£19,254	£64,910
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	10%	11%	18%	23%	26%	89%