	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,336	£21,656	£21,981	£22,530	£23,094	£110,597
Total Expenses	£19,738	£19,820	£19,894	£19,991	£20,090	£99,533
Profit Before Tax	£1,598	£1,836	£2,087	£2,540	£3,004	£11,064
Profit After Tax	£1,294	£1,487	£1,690	£2,057	£2,433	£8,962
Change In Property Value	£5	£9,700	£17,315	£23,041	£16,052	£66,112
Net Return	£1,299	£11,187	£19,005	£25,098	£18,485	£75,074
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	47%