	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,100	£17,442	£17,878	£18,325	£18,783	£89,528
Total Expenses	£15,015	£15,096	£15,182	£15,271	£15,359	£75,923
Profit Before Tax	£2,085	£2,346	£2,696	£3,054	£3,424	£13,605
Profit After Tax	£1,689	£1,901	£2,184	£2,474	£2,773	£11,020
Change In Property Value	£8,549	£8,805	£15,115	£19,045	£20,188	£71,702
Net Return	£10,237	£10,706	£17,299	£21,519	£22,961	£82,722
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	11%	12%	19%	24%	25%	91%