	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	£13,280	£13,350	£13,432	£13,517	£13,609	£67,188
Profit Before Tax	£2,320	£2,484	£2,798	£3,119	£3,526	£14,247
Profit After Tax	£1,879	£2,012	£2,266	£2,526	£2,856	£11,540
Change In Property Value	£6,125	£6,278	£11,583	£14,794	£17,026	£55,806
Net Return	£8,004	£8,290	£13,849	£17,320	£19,882	£67,346
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	11%	19%	23%	27%	90%