	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,100	£17,356	£17,790	£18,235	£18,782	£89,264
Total Expenses	£15,017	£15,089	£15,175	£15,264	£15,361	£75,907
Profit Before Tax	£2,083	£2,267	£2,615	£2,971	£3,421	£13,358
Profit After Tax	£1,687	£1,837	£2,118	£2,407	£2,771	£10,820
Change In Property Value	£8,550	£8,807	£16,630	£19,139	£20,288	£73,413
Net Return	£10,237	£10,643	£18,748	£21,546	£23,059	£84,233
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	12%	21%	24%	26%	95%