	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,476	£16,723	£17,141	£17,570	£18,097	£86,007
Total Expenses	£14,360	£14,431	£14,515	£14,602	£14,697	£72,605
Profit Before Tax	£2,116	£2,293	£2,626	£2,968	£3,399	£13,402
Profit After Tax	£1,714	£1,857	£2,127	£2,404	£2,754	£10,855
Change In Property Value	£5,400	£5,508	£11,236	£14,607	£15,338	£52,089
Net Return	£7,114	£7,365	£13,363	£17,011	£18,091	£62,945
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	9%	9%	16%	20%	22%	76%