	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,564	£21,887	£22,216	£22,771	£23,340	£111,779
Total Expenses	£19,922	£20,004	£20,078	£20,176	£20,275	£100,456
Profit Before Tax	£1,642	£1,883	£2,137	£2,595	£3,065	£11,323
Profit After Tax	£1,330	£1,525	£1,731	£2,102	£2,483	£9,172
Change In Property Value	£5	£9,800	£17,493	£23,278	£16,217	£66,794
Net Return	£1,335	£11,325	£19,225	£25,381	£18,700	£75,965
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	47%