	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,072	£15,298	£15,528	£15,916	£16,314	£78,127
Total Expenses	£12,194	£12,267	£12,331	£12,412	£12,494	£61,698
Profit Before Tax	£2,878	£3,031	£3,197	£3,504	£3,820	£16,429
Profit After Tax	£2,331	£2,455	£2,589	£2,838	£3,094	£13,307
Change In Property Value	£5,400	£11,016	£14,321	£15,037	£11,052	£56,826
Net Return	£7,731	£13,471	£16,910	£17,875	£14,146	£70,133
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	9%	16%	20%	22%	17%	84%