	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,756	£16,071	£16,473	£16,885	£17,307	£82,492
Total Expenses	£13,494	£13,572	£13,655	£13,740	£13,825	£68,286
Profit Before Tax	£2,262	£2,499	£2,818	£3,145	£3,482	£14,205
Profit After Tax	£1,832	£2,024	£2,282	£2,547	£2,820	£11,506
Change In Property Value	£7,500	£7,725	£13,261	£16,709	£17,712	£62,907
Net Return	£9,332	£9,749	£15,544	£19,256	£20,532	£74,414
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	11%	11%	18%	22%	24%	87%