	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,684	£15,998	£16,398	£16,808	£17,228	£82,115
Total Expenses	£13,289	£13,366	£13,449	£13,534	£13,619	£67,257
Profit Before Tax	£2,395	£2,632	£2,949	£3,274	£3,609	£14,858
Profit After Tax	£1,940	£2,132	£2,388	£2,652	£2,923	£12,035
Change In Property Value	£7,350	£7,571	£12,996	£16,375	£17,357	£61,649
Net Return	£9,290	£9,702	£15,384	£19,027	£20,281	£73,684
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	11%	12%	18%	23%	24%	88%