	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,060	£27,466	£28,153	£28,856	£29,722	£141,257
Total Expenses	£23,948	£24,035	£24,147	£24,261	£24,390	£120,781
Profit Before Tax	£3,112	£3,431	£4,006	£4,596	£5,332	£20,476
Profit After Tax	£2,520	£2,779	£3,245	£3,722	£4,319	£16,586
Change In Property Value	£9,700	£9,894	£20,184	£26,239	£27,551	£93,567
Net Return	£12,220	£12,673	£23,429	£29,961	£31,870	£110,153
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	8%	8%	15%	19%	20%	70%