	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,352	£20,657	£21,174	£21,703	£22,354	£106,240
Total Expenses	£17,723	£17,800	£17,894	£17,991	£18,099	£89,508
Profit Before Tax	£2,629	£2,857	£3,279	£3,712	£4,255	£16,733
Profit After Tax	£2,129	£2,315	£2,656	£3,007	£3,447	£13,553
Change In Property Value	£8,625	£8,841	£16,311	£20,833	£23,977	£78,587
Net Return	£10,754	£11,155	£18,967	£23,840	£27,424	£92,140
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	17%	22%	25%	84%