	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	£14,104	£14,174	£14,257	£14,342	£14,436	£71,312
Profit Before Tax	£1,796	£1,965	£2,285	£2,613	£3,029	£11,688
Profit After Tax	£1,455	£1,592	£1,851	£2,117	£2,453	£9,468
Change In Property Value	£7,950	£8,188	£15,462	£17,796	£18,863	£68,260
Net Return	£9,405	£9,780	£17,313	£19,913	£21,317	£77,727
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	12%	21%	25%	26%	96%