	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,076	£17,332	£17,765	£18,210	£18,756	£89,139
Total Expenses	£14,817	£14,888	£14,975	£15,063	£15,160	£74,902
Profit Before Tax	£2,259	£2,444	£2,791	£3,147	£3,596	£14,237
Profit After Tax	£1,830	£1,980	£2,261	£2,549	£2,913	£11,532
Change In Property Value	£7,000	£7,175	£13,238	£16,908	£19,459	£63,780
Net Return	£8,830	£9,155	£15,499	£19,457	£22,372	£75,312
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	11%	18%	22%	26%	87%