	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,500	£16,747	£17,166	£17,595	£18,123	£86,132
Total Expenses	£14,561	£14,631	£14,716	£14,803	£14,898	£73,610
Profit Before Tax	£1,939	£2,116	£2,450	£2,792	£3,225	£12,523
Profit After Tax	£1,571	£1,714	£1,984	£2,262	£2,612	£10,143
Change In Property Value	£5,500	£5,610	£11,444	£14,878	£15,622	£53,054
Net Return	£7,071	£7,324	£13,429	£17,140	£18,234	£63,197
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	8%	9%	16%	20%	22%	75%