	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	£15,733	£15,806	£15,895	£15,987	£16,088	£79,509
Profit Before Tax	£2,568	£2,769	£3,144	£3,528	£4,012	£16,020
Profit After Tax	£2,080	£2,243	£2,546	£2,858	£3,250	£12,976
Change In Property Value	£7,500	£7,688	£14,183	£18,115	£20,849	£68,336
Net Return	£9,580	£9,930	£16,730	£20,973	£24,099	£81,312
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	10%	11%	18%	22%	26%	87%