	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,068	£16,389	£16,799	£17,219	£17,650	£84,125
Total Expenses	£13,724	£13,802	£13,886	£13,972	£14,058	£69,441
Profit Before Tax	£2,344	£2,587	£2,913	£3,247	£3,592	£14,684
Profit After Tax	£1,899	£2,096	£2,360	£2,630	£2,910	£11,894
Change In Property Value	£7,650	£7,880	£13,526	£17,043	£18,066	£64,165
Net Return	£9,549	£9,975	£15,886	£19,674	£20,975	£76,059
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	11%	11%	18%	22%	24%	87%