	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	£15,583	£15,654	£15,739	£15,827	£15,923	£78,726
Profit Before Tax	£1,218	£1,398	£1,739	£2,088	£2,529	£8,973
Profit After Tax	£986	£1,133	£1,409	£1,692	£2,049	£7,268
Change In Property Value	£9,000	£9,270	£17,505	£20,146	£21,355	£77,277
Net Return	£9,986	£10,403	£18,913	£21,838	£23,404	£84,544
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	11%	11%	20%	23%	25%	90%