	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,844	£15,067	£15,443	£15,829	£16,304	£77,488
Total Expenses	£13,093	£13,127	£13,176	£13,225	£13,283	£65,905
Profit Before Tax	£1,751	£1,939	£2,268	£2,604	£3,021	£11,583
Profit After Tax	£1,418	£1,571	£1,837	£2,109	£2,447	£9,382
Change In Property Value	£7,000	£7,175	£13,238	£16,908	£19,459	£63,780
Net Return	£8,418	£8,746	£15,075	£19,017	£21,906	£73,162
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	10%	17%	22%	25%	85%