	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,020	£13,280	£13,546	£13,885	£14,232	£67,963
Total Expenses	£10,059	£10,135	£10,202	£10,278	£10,355	£51,029
Profit Before Tax	£2,961	£3,146	£3,344	£3,607	£3,876	£16,933
Profit After Tax	£2,399	£2,548	£2,708	£2,921	£3,140	£13,716
Change In Property Value	£6,300	£10,815	£13,627	£14,445	£12,759	£57,946
Net Return	£8,699	£13,363	£16,335	£17,366	£15,899	£71,662
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	21%	25%	27%	24%	110%