	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,760	£14,981	£15,356	£15,740	£16,212	£77,049
Total Expenses	£13,077	£13,145	£13,226	£13,308	£13,398	£66,154
Profit Before Tax	£1,683	£1,836	£2,130	£2,432	£2,814	£10,895
Profit After Tax	£1,363	£1,487	£1,725	£1,970	£2,279	£8,825
Change In Property Value	£6,050	£6,201	£11,441	£14,613	£16,818	£55,123
Net Return	£7,413	£7,688	£13,167	£16,583	£19,097	£63,948
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	18%	23%	26%	87%