	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,108	£15,335	£15,718	£16,111	£16,594	£78,866
Total Expenses	£13,318	£13,352	£13,401	£13,452	£13,511	£67,034
Profit Before Tax	£1,790	£1,982	£2,317	£2,659	£3,084	£11,832
Profit After Tax	£1,450	£1,606	£1,876	£2,154	£2,498	£9,584
Change In Property Value	£5,700	£5,814	£11,861	£15,419	£16,190	£54,983
Net Return	£7,150	£7,420	£13,737	£17,573	£18,687	£64,566
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	8%	8%	16%	20%	21%	73%