	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,288	£18,562	£19,026	£19,502	£20,087	£95,466
Total Expenses	£16,128	£16,201	£16,291	£16,382	£16,483	£81,486
Profit Before Tax	£2,160	£2,361	£2,736	£3,120	£3,604	£13,980
Profit After Tax	£1,750	£1,912	£2,216	£2,527	£2,919	£11,324
Change In Property Value	£7,750	£7,944	£14,656	£18,719	£21,544	£70,613
Net Return	£9,500	£9,856	£16,872	£21,246	£24,463	£81,937
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	17%	22%	25%	84%