	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,800	£17,052	£17,478	£17,915	£18,453	£87,698
Total Expenses	£14,789	£14,860	£14,946	£15,033	£15,130	£74,758
Profit Before Tax	£2,011	£2,192	£2,533	£2,882	£3,323	£12,940
Profit After Tax	£1,629	£1,775	£2,051	£2,334	£2,692	£10,482
Change In Property Value	£8,400	£8,652	£16,338	£18,803	£19,932	£72,125
Net Return	£10,029	£10,427	£18,389	£21,138	£22,623	£82,606
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	12%	21%	24%	26%	95%