	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	£13,542	£13,612	£13,696	£13,782	£13,877	£68,509
Profit Before Tax	£2,706	£2,880	£3,208	£3,544	£3,970	£16,308
Profit After Tax	£2,192	£2,333	£2,598	£2,871	£3,215	£13,209
Change In Property Value	£7,499	£7,723	£14,584	£16,785	£17,793	£64,384
Net Return	£9,691	£10,056	£17,183	£19,656	£21,008	£77,594
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	23%	26%	28%	102%