	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,340	£14,627	£14,992	£15,367	£15,751	£75,078
Total Expenses	£12,758	£12,832	£12,912	£12,993	£13,074	£64,569
Profit Before Tax	£1,582	£1,794	£2,081	£2,374	£2,677	£10,509
Profit After Tax	£1,282	£1,454	£1,685	£1,923	£2,169	£8,512
Change In Property Value	£7,050	£7,262	£12,466	£15,707	£16,649	£59,133
Net Return	£8,332	£8,715	£14,151	£17,630	£18,818	£67,645
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	11%	18%	22%	23%	84%