	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	£14,332	£14,403	£14,487	£14,573	£14,667	£72,461
Profit Before Tax	£1,868	£2,040	£2,367	£2,703	£3,127	£12,105
Profit After Tax	£1,513	£1,653	£1,918	£2,189	£2,533	£9,805
Change In Property Value	£8,100	£8,343	£15,754	£18,132	£19,220	£69,549
Net Return	£9,613	£9,996	£17,672	£20,321	£21,752	£79,354
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	12%	21%	24%	26%	96%