	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,236	£16,480	£16,892	£17,314	£17,833	£84,754
Total Expenses	£13,629	£13,665	£13,717	£13,770	£13,833	£68,615
Profit Before Tax	£2,607	£2,814	£3,174	£3,543	£4,000	£16,139
Profit After Tax	£2,111	£2,280	£2,571	£2,870	£3,240	£13,073
Change In Property Value	£7,250	£7,431	£13,711	£17,512	£20,154	£66,058
Net Return	£9,361	£9,711	£16,282	£20,382	£23,394	£79,130
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	10%	11%	18%	23%	26%	88%