	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,184	£14,397	£14,613	£14,978	£15,352	£73,524
Total Expenses	£10,899	£10,970	£11,033	£11,111	£11,191	£55,205
Profit Before Tax	£3,285	£3,426	£3,580	£3,867	£4,161	£18,319
Profit After Tax	£2,661	£2,775	£2,900	£3,132	£3,370	£14,838
Change In Property Value	£5,813	£10,724	£13,697	£15,764	£11,140	£57,137
Net Return	£8,473	£13,499	£16,597	£18,896	£14,510	£71,976
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	19%	23%	27%	21%	102%