	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,036	£15,262	£15,490	£15,878	£16,275	£77,940
Total Expenses	£11,065	£11,137	£11,201	£11,282	£11,364	£56,049
Profit Before Tax	£3,971	£4,124	£4,289	£4,596	£4,911	£21,891
Profit After Tax	£3,217	£3,341	£3,474	£3,723	£3,978	£17,732
Change In Property Value	£2,350	£7,121	£9,779	£11,441	£9,299	£39,990
Net Return	£5,567	£10,461	£13,253	£15,164	£13,277	£57,722
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	8%	15%	19%	21%	19%	81%