	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,836	£17,089	£17,516	£17,954	£18,492	£87,886
Total Expenses	£13,959	£14,031	£14,116	£14,204	£14,301	£70,611
Profit Before Tax	£2,877	£3,058	£3,399	£3,750	£4,192	£17,275
Profit After Tax	£2,330	£2,477	£2,754	£3,037	£3,395	£13,993
Change In Property Value	£7,770	£8,003	£15,113	£17,393	£18,437	£66,715
Net Return	£10,100	£10,480	£17,866	£20,430	£21,832	£80,708
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	13%	13%	23%	26%	28%	102%