	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,940	£18,209	£18,664	£19,131	£19,705	£93,649
Total Expenses	£15,657	£15,730	£15,818	£15,909	£16,009	£79,122
Profit Before Tax	£2,283	£2,479	£2,846	£3,222	£3,696	£14,527
Profit After Tax	£1,849	£2,008	£2,305	£2,610	£2,994	£11,767
Change In Property Value	£5,980	£6,100	£12,443	£16,176	£16,985	£57,684
Net Return	£7,829	£8,108	£14,749	£18,786	£19,979	£69,451
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	8%	9%	16%	20%	21%	75%