	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,600	£15,834	£16,230	£16,636	£17,135	£81,434
Total Expenses	£13,876	£13,945	£14,027	£14,112	£14,204	£70,164
Profit Before Tax	£1,725	£1,889	£2,202	£2,524	£2,930	£11,270
Profit After Tax	£1,397	£1,530	£1,784	£2,044	£2,373	£9,129
Change In Property Value	£7,800	£8,034	£15,171	£17,460	£18,508	£66,973
Net Return	£9,197	£9,564	£16,955	£19,504	£20,881	£76,102
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	12%	12%	21%	25%	26%	96%