	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,696	£18,976	£19,261	£19,743	£20,236	£96,912
Total Expenses	£16,044	£16,085	£16,123	£16,182	£16,242	£80,675
Profit Before Tax	£2,652	£2,892	£3,138	£3,561	£3,994	£16,237
Profit After Tax	£2,148	£2,342	£2,542	£2,884	£3,235	£13,152
Change In Property Value	£4	£8,500	£15,173	£20,190	£14,066	£57,933
Net Return	£2,152	£10,843	£17,714	£23,075	£17,301	£71,085
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	13%	17%	13%	52%