	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,200	£16,443	£16,854	£17,275	£17,794	£84,566
Total Expenses	£13,777	£13,847	£13,931	£14,017	£14,112	£69,684
Profit Before Tax	£2,423	£2,596	£2,923	£3,258	£3,682	£14,882
Profit After Tax	£1,963	£2,103	£2,368	£2,639	£2,982	£12,055
Change In Property Value	£7,680	£7,910	£14,937	£17,192	£18,223	£65,943
Net Return	£9,643	£10,013	£17,305	£19,831	£21,206	£77,997
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	100%