	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,640	£14,860	£15,231	£15,612	£16,080	£76,423
Total Expenses	£12,984	£13,052	£13,132	£13,214	£13,304	£65,686
Profit Before Tax	£1,656	£1,808	£2,099	£2,398	£2,777	£10,737
Profit After Tax	£1,341	£1,464	£1,700	£1,942	£2,249	£8,697
Change In Property Value	£5,999	£6,149	£11,344	£14,489	£16,676	£54,657
Net Return	£7,340	£7,613	£13,045	£16,432	£18,925	£63,354
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	18%	23%	26%	87%