	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,112	£17,369	£17,803	£18,248	£18,795	£89,327
Total Expenses	£15,217	£15,289	£15,375	£15,463	£15,561	£76,905
Profit Before Tax	£1,895	£2,080	£2,428	£2,785	£3,235	£12,422
Profit After Tax	£1,535	£1,685	£1,967	£2,256	£2,620	£10,062
Change In Property Value	£7,250	£7,431	£13,711	£17,512	£20,154	£66,058
Net Return	£8,785	£9,116	£15,677	£19,767	£22,774	£76,120
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	10%	10%	17%	22%	25%	85%