	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,900	£16,138	£16,542	£16,956	£17,464	£83,000
Total Expenses	£13,707	£13,777	£13,860	£13,946	£14,039	£69,329
Profit Before Tax	£2,193	£2,362	£2,682	£3,010	£3,425	£13,671
Profit After Tax	£1,776	£1,913	£2,172	£2,438	£2,774	£11,074
Change In Property Value	£7,650	£7,880	£14,879	£17,125	£18,152	£65,685
Net Return	£9,426	£9,792	£17,051	£19,563	£20,926	£76,759
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	12%	13%	22%	25%	27%	99%