	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,300	£18,574	£19,039	£19,515	£20,100	£95,528
Total Expenses	£15,731	£15,804	£15,893	£15,985	£16,086	£79,499
Profit Before Tax	£2,569	£2,771	£3,145	£3,530	£4,014	£16,030
Profit After Tax	£2,081	£2,244	£2,548	£2,859	£3,252	£12,984
Change In Property Value	£7,499	£7,686	£14,181	£18,112	£20,846	£68,324
Net Return	£9,580	£9,930	£16,729	£20,972	£24,097	£81,308
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	10%	11%	18%	22%	26%	87%