	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,164	£16,406	£16,817	£17,237	£17,754	£84,378
Total Expenses	£14,303	£14,374	£14,458	£14,544	£14,638	£72,316
Profit Before Tax	£1,861	£2,033	£2,359	£2,693	£3,116	£12,062
Profit After Tax	£1,507	£1,647	£1,911	£2,182	£2,524	£9,770
Change In Property Value	£8,081	£8,323	£15,717	£18,089	£19,175	£69,385
Net Return	£9,588	£9,970	£17,628	£20,271	£21,699	£79,156
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	12%	21%	24%	26%	96%