	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,820	£15,042	£15,418	£15,804	£16,278	£77,362
Total Expenses	£13,289	£13,323	£13,371	£13,421	£13,479	£66,884
Profit Before Tax	£1,531	£1,719	£2,047	£2,383	£2,799	£10,478
Profit After Tax	£1,240	£1,393	£1,658	£1,930	£2,267	£8,488
Change In Property Value	£9,975	£10,324	£16,791	£19,325	£20,485	£76,901
Net Return	£11,215	£11,717	£18,449	£21,256	£22,752	£85,389
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	13%	13%	21%	24%	26%	97%