	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,120	£15,347	£15,730	£16,124	£16,607	£78,928
Total Expenses	£13,032	£13,101	£13,182	£13,265	£13,356	£65,936
Profit Before Tax	£2,088	£2,246	£2,548	£2,859	£3,251	£12,992
Profit After Tax	£1,691	£1,819	£2,064	£2,315	£2,633	£10,524
Change In Property Value	£7,199	£7,414	£14,001	£16,114	£17,081	£61,808
Net Return	£8,890	£9,234	£16,065	£18,429	£19,714	£72,332
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	12%	13%	22%	25%	27%	99%