	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,036	£15,337	£15,720	£16,113	£16,516	£78,722
Total Expenses	£12,827	£12,903	£12,985	£13,068	£13,151	£64,934
Profit Before Tax	£2,209	£2,433	£2,736	£3,045	£3,365	£13,788
Profit After Tax	£1,789	£1,971	£2,216	£2,467	£2,726	£11,169
Change In Property Value	£7,050	£7,262	£12,466	£15,707	£16,649	£59,133
Net Return	£8,839	£9,233	£14,681	£18,173	£19,375	£70,301
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	11%	11%	18%	23%	24%	87%