	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,764	£20,060	£20,562	£21,076	£21,708	£103,171
Total Expenses	£17,268	£17,343	£17,436	£17,532	£17,637	£87,216
Profit Before Tax	£2,496	£2,717	£3,126	£3,544	£4,071	£15,955
Profit After Tax	£2,022	£2,201	£2,532	£2,871	£3,297	£12,923
Change In Property Value	£8,375	£8,584	£15,838	£20,229	£23,282	£76,308
Net Return	£10,397	£10,785	£18,370	£23,100	£26,579	£89,231
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	17%	22%	25%	84%