	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,984	£16,224	£16,629	£17,045	£17,556	£83,439
Total Expenses	£13,716	£13,786	£13,869	£13,954	£14,048	£69,373
Profit Before Tax	£2,268	£2,438	£2,760	£3,091	£3,508	£14,066
Profit After Tax	£1,837	£1,975	£2,236	£2,503	£2,842	£11,393
Change In Property Value	£6,375	£6,534	£12,056	£15,398	£17,722	£58,085
Net Return	£8,212	£8,509	£14,292	£17,901	£20,563	£69,479
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	11%	18%	23%	26%	89%