	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,880	£15,103	£15,481	£15,868	£16,344	£77,676
Total Expenses	£13,008	£13,076	£13,157	£13,240	£13,330	£65,811
Profit Before Tax	£1,872	£2,027	£2,324	£2,628	£3,014	£11,865
Profit After Tax	£1,516	£1,642	£1,882	£2,129	£2,441	£9,610
Change In Property Value	£7,199	£7,414	£14,001	£16,114	£17,081	£61,808
Net Return	£8,715	£9,056	£15,883	£18,243	£19,522	£71,419
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	12%	22%	25%	27%	98%