	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,328	£17,588	£18,028	£18,478	£19,033	£90,455
Total Expenses	£14,730	£14,768	£14,823	£14,879	£14,945	£74,144
Profit Before Tax	£2,598	£2,820	£3,205	£3,600	£4,088	£16,310
Profit After Tax	£2,104	£2,284	£2,596	£2,916	£3,311	£13,211
Change In Property Value	£7,875	£8,072	£14,893	£19,021	£21,892	£71,752
Net Return	£9,979	£10,356	£17,489	£21,937	£25,203	£84,963
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	10%	18%	22%	26%	86%