	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,052	£17,393	£17,828	£18,274	£18,730	£89,277
Total Expenses	£14,616	£14,696	£14,782	£14,871	£14,959	£73,924
Profit Before Tax	£2,436	£2,697	£3,045	£3,403	£3,771	£15,353
Profit After Tax	£1,973	£2,185	£2,467	£2,756	£3,055	£12,436
Change In Property Value	£8,250	£8,498	£14,587	£18,380	£19,483	£69,198
Net Return	£10,223	£10,682	£17,054	£21,136	£22,538	£81,634
Return From Rental Income (%)	2%	3%	3%	3%	4%	14%
Total Net Return (%)	12%	12%	20%	24%	26%	94%