	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,808	£15,104	£15,482	£15,869	£16,266	£77,528
Total Expenses	£12,804	£12,880	£12,961	£13,043	£13,126	£64,814
Profit Before Tax	£2,004	£2,224	£2,521	£2,825	£3,140	£12,714
Profit After Tax	£1,623	£1,802	£2,042	£2,289	£2,543	£10,298
Change In Property Value	£7,050	£7,262	£12,466	£15,707	£16,649	£59,133
Net Return	£8,673	£9,063	£14,508	£17,995	£19,192	£69,431
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	11%	11%	18%	22%	24%	86%