	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,872	£17,125	£17,553	£17,992	£18,532	£88,074
Total Expenses	£14,360	£14,431	£14,517	£14,605	£14,701	£72,614
Profit Before Tax	£2,512	£2,694	£3,036	£3,387	£3,831	£15,461
Profit After Tax	£2,035	£2,182	£2,459	£2,744	£3,103	£12,523
Change In Property Value	£6,725	£6,893	£12,718	£16,243	£18,695	£61,274
Net Return	£8,760	£9,075	£15,177	£18,987	£21,798	£73,797
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	11%	18%	23%	26%	89%