	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,600	£15,834	£16,230	£16,636	£17,135	£81,434
Total Expenses	£13,477	£13,546	£13,629	£13,713	£13,806	£68,171
Profit Before Tax	£2,123	£2,288	£2,601	£2,922	£3,329	£13,264
Profit After Tax	£1,720	£1,853	£2,107	£2,367	£2,696	£10,744
Change In Property Value	£6,249	£6,405	£11,817	£15,093	£17,371	£56,935
Net Return	£7,969	£8,258	£13,924	£17,460	£20,067	£67,678
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	10%	11%	18%	23%	26%	89%