	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,220	£17,478	£17,915	£18,363	£18,914	£89,891
Total Expenses	£15,116	£15,154	£15,208	£15,264	£15,330	£76,072
Profit Before Tax	£2,104	£2,325	£2,707	£3,099	£3,584	£13,819
Profit After Tax	£1,704	£1,883	£2,193	£2,510	£2,903	£11,193
Change In Property Value	£9,750	£10,043	£18,964	£21,825	£23,135	£83,716
Net Return	£11,454	£11,925	£21,156	£24,336	£26,038	£94,910
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	12%	21%	24%	25%	93%