	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,144	£18,416	£18,877	£19,348	£19,929	£94,714
Total Expenses	£15,618	£15,691	£15,780	£15,871	£15,972	£78,931
Profit Before Tax	£2,526	£2,725	£3,097	£3,477	£3,957	£15,783
Profit After Tax	£2,046	£2,207	£2,508	£2,817	£3,205	£12,784
Change In Property Value	£7,438	£7,623	£14,065	£17,964	£20,675	£67,766
Net Return	£9,484	£9,831	£16,574	£20,781	£23,881	£80,550
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	10%	11%	18%	22%	26%	87%