	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	£13,010	£13,078	£13,159	£13,242	£13,332	£65,821
Profit Before Tax	£1,870	£2,025	£2,322	£2,626	£3,012	£11,855
Profit After Tax	£1,515	£1,640	£1,881	£2,127	£2,440	£9,602
Change In Property Value	£7,200	£7,416	£14,004	£16,117	£17,084	£61,821
Net Return	£8,715	£9,056	£15,884	£18,244	£19,524	£71,424
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	12%	22%	25%	27%	98%