	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,776	£17,028	£17,453	£17,890	£18,426	£87,573
Total Expenses	£14,588	£14,659	£14,745	£14,832	£14,929	£73,754
Profit Before Tax	£2,188	£2,368	£2,708	£3,057	£3,498	£13,819
Profit After Tax	£1,772	£1,918	£2,194	£2,476	£2,833	£11,194
Change In Property Value	£5,500	£5,610	£11,444	£14,878	£15,622	£53,054
Net Return	£7,272	£7,528	£13,638	£17,354	£18,455	£64,247
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	9%	9%	16%	20%	22%	76%