	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,996	£16,316	£16,724	£17,142	£17,570	£83,748
Total Expenses	£13,518	£13,596	£13,680	£13,766	£13,851	£68,412
Profit Before Tax	£2,478	£2,720	£3,044	£3,376	£3,719	£15,336
Profit After Tax	£2,007	£2,203	£2,465	£2,735	£3,013	£12,422
Change In Property Value	£7,500	£7,725	£13,261	£16,709	£17,712	£62,907
Net Return	£9,507	£9,928	£15,727	£19,444	£20,724	£75,330
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	13%	20%	25%	26%	96%