	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,864	£16,102	£16,505	£16,917	£17,425	£82,812
Total Expenses	£13,902	£13,972	£14,055	£14,140	£14,233	£70,302
Profit Before Tax	£1,962	£2,130	£2,450	£2,777	£3,191	£12,510
Profit After Tax	£1,589	£1,726	£1,984	£2,249	£2,585	£10,133
Change In Property Value	£5,200	£5,304	£10,820	£14,066	£14,770	£50,160
Net Return	£6,789	£7,030	£12,804	£16,316	£17,354	£60,293
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	9%	9%	16%	21%	22%	76%