	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,180	£15,408	£15,639	£16,030	£16,431	£78,687
Total Expenses	£14,136	£14,209	£14,273	£14,354	£14,436	£71,407
Profit Before Tax	£1,044	£1,199	£1,366	£1,676	£1,994	£7,280
Profit After Tax	£846	£971	£1,107	£1,358	£1,615	£5,897
Change In Property Value	£3,300	£9,999	£13,732	£16,066	£13,058	£56,156
Net Return	£4,146	£10,970	£14,839	£17,424	£14,674	£62,053
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	4%	11%	14%	17%	14%	60%