	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,880	£18,148	£18,420	£18,881	£19,353	£92,683
Total Expenses	£14,245	£14,322	£14,390	£14,478	£14,568	£72,002
Profit Before Tax	£3,635	£3,827	£4,031	£4,403	£4,785	£20,681
Profit After Tax	£2,944	£3,099	£3,265	£3,567	£3,876	£16,751
Change In Property Value	£6,500	£13,260	£17,238	£18,100	£13,303	£68,401
Net Return	£9,444	£16,359	£20,503	£21,666	£17,180	£85,153
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	9%	16%	20%	21%	17%	83%