	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,800	£17,052	£17,478	£17,915	£18,453	£87,698
Total Expenses	£15,186	£15,257	£15,343	£15,430	£15,527	£76,742
Profit Before Tax	£1,614	£1,795	£2,136	£2,485	£2,926	£10,956
Profit After Tax	£1,308	£1,454	£1,730	£2,013	£2,370	£8,875
Change In Property Value	£8,700	£8,961	£16,921	£19,475	£20,643	£74,701
Net Return	£10,008	£10,415	£18,651	£21,488	£23,014	£83,575
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	93%