	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,672	£15,907	£16,305	£16,712	£17,214	£81,810
Total Expenses	£13,484	£13,553	£13,636	£13,721	£13,814	£68,208
Profit Before Tax	£2,188	£2,354	£2,669	£2,992	£3,400	£13,602
Profit After Tax	£1,772	£1,906	£2,162	£2,423	£2,754	£11,018
Change In Property Value	£6,249	£6,405	£11,817	£15,093	£17,371	£56,935
Net Return	£8,021	£8,311	£13,979	£17,516	£20,125	£67,952
Return From Rental Income (%)	2%	3%	3%	3%	4%	14%
Total Net Return (%)	11%	11%	18%	23%	26%	89%