	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,688	£18,042	£18,493	£18,955	£19,429	£92,607
Total Expenses	£15,275	£15,356	£15,444	£15,534	£15,624	£77,233
Profit Before Tax	£2,413	£2,686	£3,049	£3,421	£3,805	£15,374
Profit After Tax	£1,955	£2,176	£2,470	£2,771	£3,082	£12,453
Change In Property Value	£8,700	£8,961	£15,383	£19,383	£20,546	£72,972
Net Return	£10,655	£11,137	£17,853	£22,154	£23,628	£85,425
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	11%	11%	18%	22%	23%	85%