	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,120	£18,392	£18,852	£19,323	£19,903	£94,589
Total Expenses	£15,594	£15,667	£15,756	£15,847	£15,948	£78,811
Profit Before Tax	£2,526	£2,725	£3,096	£3,476	£3,955	£15,778
Profit After Tax	£2,046	£2,207	£2,507	£2,816	£3,204	£12,780
Change In Property Value	£7,424	£7,610	£14,040	£17,932	£20,638	£67,643
Net Return	£9,470	£9,817	£16,547	£20,747	£23,841	£80,422
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	10%	11%	18%	22%	26%	87%