	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,264	£18,538	£18,816	£19,286	£19,769	£94,673
Total Expenses	£17,179	£17,256	£17,325	£17,414	£17,505	£86,680
Profit Before Tax	£1,085	£1,282	£1,491	£1,872	£2,264	£7,993
Profit After Tax	£879	£1,038	£1,208	£1,517	£1,834	£6,475
Change In Property Value	£4	£8,300	£14,816	£19,715	£13,735	£56,570
Net Return	£883	£9,338	£16,023	£21,232	£15,569	£63,045
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	12%	47%