	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,644	£16,977	£17,401	£17,836	£18,282	£87,141
Total Expenses	£13,980	£14,059	£14,145	£14,232	£14,319	£70,735
Profit Before Tax	£2,664	£2,918	£3,257	£3,604	£3,963	£16,406
Profit After Tax	£2,158	£2,363	£2,638	£2,920	£3,210	£13,289
Change In Property Value	£7,800	£8,034	£13,792	£17,378	£18,420	£65,423
Net Return	£9,958	£10,397	£16,430	£20,297	£21,630	£78,712
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	12%	18%	23%	24%	88%