	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,280	£17,539	£17,978	£18,427	£18,980	£90,204
Total Expenses	£15,351	£15,423	£15,510	£15,598	£15,696	£77,578
Profit Before Tax	£1,929	£2,116	£2,468	£2,829	£3,284	£12,626
Profit After Tax	£1,563	£1,714	£1,999	£2,291	£2,660	£10,227
Change In Property Value	£7,324	£7,507	£13,850	£17,690	£20,359	£66,730
Net Return	£8,886	£9,221	£15,849	£19,981	£23,019	£76,957
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	10%	10%	17%	22%	25%	85%