	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,288	£18,562	£19,026	£19,502	£20,087	£95,466
Total Expenses	£16,017	£16,056	£16,113	£16,171	£16,240	£80,597
Profit Before Tax	£2,271	£2,507	£2,914	£3,331	£3,847	£14,869
Profit After Tax	£1,840	£2,030	£2,360	£2,698	£3,116	£12,044
Change In Property Value	£8,625	£8,841	£16,311	£20,833	£23,977	£78,586
Net Return	£10,465	£10,871	£18,671	£23,531	£27,092	£90,630
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	10%	17%	22%	25%	83%