	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,248	£16,492	£16,904	£17,327	£17,846	£84,817
Total Expenses	£13,544	£13,614	£13,698	£13,784	£13,879	£68,519
Profit Before Tax	£2,704	£2,878	£3,206	£3,542	£3,968	£16,298
Profit After Tax	£2,191	£2,331	£2,597	£2,869	£3,214	£13,201
Change In Property Value	£7,500	£7,725	£14,587	£16,789	£17,796	£64,397
Net Return	£9,691	£10,056	£17,184	£19,658	£21,010	£77,599
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	23%	26%	28%	102%