	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,344	£19,634	£20,125	£20,628	£21,247	£100,978
Total Expenses	£16,916	£16,956	£17,016	£17,077	£17,150	£85,116
Profit Before Tax	£2,428	£2,678	£3,109	£3,551	£4,097	£15,863
Profit After Tax	£1,967	£2,169	£2,518	£2,876	£3,319	£12,849
Change In Property Value	£9,125	£9,353	£17,257	£22,040	£25,367	£83,142
Net Return	£11,092	£11,522	£19,775	£24,917	£28,685	£95,990
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	10%	17%	21%	25%	83%