	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,744	£15,980	£16,380	£16,789	£17,293	£82,186
Total Expenses	£13,491	£13,561	£13,644	£13,729	£13,822	£68,246
Profit Before Tax	£2,253	£2,419	£2,736	£3,061	£3,471	£13,940
Profit After Tax	£1,825	£1,960	£2,216	£2,479	£2,812	£11,292
Change In Property Value	£7,499	£7,723	£14,584	£16,785	£17,793	£64,384
Net Return	£9,323	£9,683	£16,801	£19,265	£20,604	£75,676
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	100%