	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,120	£18,392	£18,852	£19,323	£19,903	£94,589
Total Expenses	£15,595	£15,668	£15,757	£15,848	£15,949	£78,819
Profit Before Tax	£2,525	£2,723	£3,094	£3,474	£3,954	£15,770
Profit After Tax	£2,045	£2,206	£2,506	£2,814	£3,202	£12,774
Change In Property Value	£7,425	£7,610	£14,041	£17,934	£20,640	£67,651
Net Return	£9,470	£9,816	£16,548	£20,748	£23,843	£80,425
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	10%	11%	18%	22%	26%	87%