	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,068	£16,309	£16,717	£17,135	£17,649	£83,877
Total Expenses	£14,604	£14,640	£14,692	£14,744	£14,806	£73,487
Profit Before Tax	£1,464	£1,669	£2,025	£2,390	£2,842	£10,390
Profit After Tax	£1,185	£1,352	£1,640	£1,936	£2,302	£8,416
Change In Property Value	£3,150	£3,182	£9,640	£13,239	£15,489	£44,700
Net Return	£4,335	£4,533	£11,280	£15,175	£17,792	£53,116
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	4%	5%	11%	15%	18%	54%