	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,700	£17,965	£18,415	£18,875	£19,441	£92,396
Total Expenses	£15,673	£15,745	£15,833	£15,923	£16,022	£79,195
Profit Before Tax	£2,028	£2,220	£2,582	£2,952	£3,419	£13,201
Profit After Tax	£1,642	£1,799	£2,091	£2,391	£2,770	£10,693
Change In Property Value	£7,500	£7,688	£14,183	£18,115	£20,849	£68,336
Net Return	£9,142	£9,486	£16,275	£20,507	£23,619	£79,028
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	10%	10%	17%	22%	25%	85%