	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,552	£15,785	£16,180	£16,584	£17,082	£81,184
Total Expenses	£13,672	£13,742	£13,824	£13,908	£14,001	£69,147
Profit Before Tax	£1,880	£2,044	£2,356	£2,676	£3,081	£12,036
Profit After Tax	£1,523	£1,655	£1,908	£2,168	£2,496	£9,749
Change In Property Value	£6,375	£6,534	£12,056	£15,398	£17,722	£58,085
Net Return	£7,898	£8,190	£13,964	£17,566	£20,218	£67,835
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	10%	11%	18%	23%	26%	87%