	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,560	£16,808	£17,061	£17,487	£17,924	£85,840
Total Expenses	£11,378	£11,453	£11,519	£11,604	£11,690	£57,643
Profit Before Tax	£5,182	£5,356	£5,541	£5,884	£6,234	£28,197
Profit After Tax	£4,197	£4,338	£4,489	£4,766	£5,050	£22,839
Change In Property Value	£4,800	£9,792	£12,730	£13,366	£9,824	£50,512
Net Return	£8,997	£14,130	£17,218	£18,132	£14,874	£73,351
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	12%	19%	24%	25%	20%	100%