	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,516	£15,749	£16,142	£16,546	£17,042	£80,996
Total Expenses	£13,986	£14,055	£14,138	£14,222	£14,314	£70,715
Profit Before Tax	£1,530	£1,693	£2,005	£2,324	£2,728	£10,280
Profit After Tax	£1,239	£1,372	£1,624	£1,882	£2,210	£8,327
Change In Property Value	£6,575	£6,739	£12,434	£15,881	£18,278	£59,907
Net Return	£7,814	£8,111	£14,058	£17,764	£20,488	£68,234
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	10%	17%	22%	25%	85%