	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	£15,215	£15,287	£15,373	£15,461	£15,559	£76,895
Profit Before Tax	£1,897	£2,082	£2,430	£2,787	£3,237	£12,432
Profit After Tax	£1,537	£1,686	£1,968	£2,257	£2,622	£10,070
Change In Property Value	£7,249	£7,430	£13,708	£17,509	£20,151	£66,046
Net Return	£8,785	£9,116	£15,676	£19,766	£22,772	£76,116
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	10%	10%	17%	22%	25%	85%