	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,076	£17,418	£17,853	£18,299	£18,757	£89,403
Total Expenses	£14,817	£14,897	£14,983	£15,072	£15,160	£74,929
Profit Before Tax	£2,259	£2,521	£2,870	£3,228	£3,597	£14,474
Profit After Tax	£1,830	£2,042	£2,324	£2,614	£2,913	£11,724
Change In Property Value	£8,400	£8,652	£14,853	£18,714	£19,837	£70,456
Net Return	£10,230	£10,694	£17,177	£21,329	£22,750	£82,180
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	11%	11%	18%	22%	23%	85%