	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,880	£15,103	£15,330	£15,713	£16,106	£77,132
Total Expenses	£9,710	£9,745	£9,778	£9,827	£9,876	£48,936
Profit Before Tax	£5,170	£5,358	£5,552	£5,886	£6,229	£28,196
Profit After Tax	£4,188	£4,340	£4,497	£4,768	£5,046	£22,839
Change In Property Value	£8,400	£13,662	£15,724	£16,667	£14,723	£69,176
Net Return	£12,588	£18,002	£20,221	£21,435	£19,768	£92,014
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	17%	25%	28%	29%	27%	126%