	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,252	£15,481	£15,868	£16,264	£16,752	£79,618
Total Expenses	£13,444	£13,513	£13,594	£13,678	£13,769	£67,999
Profit Before Tax	£1,808	£1,968	£2,273	£2,586	£2,983	£11,619
Profit After Tax	£1,465	£1,594	£1,841	£2,095	£2,416	£9,411
Change In Property Value	£6,250	£6,406	£11,820	£15,096	£17,374	£56,946
Net Return	£7,715	£8,000	£13,661	£17,191	£19,791	£66,357
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	11%	18%	23%	26%	87%