	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,176	£19,464	£19,950	£20,449	£21,062	£100,101
Total Expenses	£16,812	£16,887	£16,978	£17,072	£17,176	£84,925
Profit Before Tax	£2,364	£2,577	£2,972	£3,377	£3,886	£15,176
Profit After Tax	£1,915	£2,087	£2,407	£2,735	£3,148	£12,293
Change In Property Value	£8,125	£8,328	£15,365	£19,625	£22,587	£74,030
Net Return	£10,040	£10,415	£17,773	£22,360	£25,735	£86,323
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	17%	22%	25%	84%