	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,940	£15,239	£15,620	£16,010	£16,411	£78,219
Total Expenses	£13,214	£13,290	£13,371	£13,454	£13,537	£66,867
Profit Before Tax	£1,726	£1,949	£2,248	£2,556	£2,874	£11,352
Profit After Tax	£1,398	£1,578	£1,821	£2,070	£2,328	£9,195
Change In Property Value	£7,350	£7,571	£12,996	£16,375	£17,357	£61,649
Net Return	£8,748	£9,149	£14,817	£18,445	£19,685	£70,844
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	11%	12%	19%	24%	26%	92%