	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,588	£18,867	£19,338	£19,822	£20,417	£97,032
Total Expenses	£16,356	£16,430	£16,520	£16,613	£16,715	£82,635
Profit Before Tax	£2,232	£2,437	£2,818	£3,209	£3,702	£14,397
Profit After Tax	£1,808	£1,974	£2,283	£2,600	£2,998	£11,662
Change In Property Value	£7,875	£8,072	£14,893	£19,021	£21,892	£71,752
Net Return	£9,683	£10,045	£17,175	£21,621	£24,890	£83,414
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	17%	22%	25%	84%