	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,396	£15,627	£15,861	£16,258	£16,664	£79,806
Total Expenses	£13,301	£13,336	£13,370	£13,420	£13,472	£66,899
Profit Before Tax	£2,095	£2,290	£2,491	£2,838	£3,193	£12,907
Profit After Tax	£1,697	£1,855	£2,018	£2,298	£2,586	£10,455
Change In Property Value	£4	£7,000	£12,495	£16,627	£11,584	£47,710
Net Return	£1,701	£8,855	£14,513	£18,926	£14,170	£58,165
Return From Rental Income (%)	2%	2%	2%	2%	2%	9%
Total Net Return (%)	2%	8%	13%	17%	13%	52%