	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,548	£19,841	£20,139	£20,642	£21,158	£101,329
Total Expenses	£16,129	£16,171	£16,211	£16,272	£16,334	£81,117
Profit Before Tax	£3,419	£3,670	£3,928	£4,370	£4,824	£20,212
Profit After Tax	£2,769	£2,973	£3,182	£3,540	£3,908	£16,371
Change In Property Value	£4,250	£12,878	£17,685	£20,692	£16,818	£72,322
Net Return	£7,019	£15,850	£20,867	£24,232	£20,725	£88,693
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	5%	12%	15%	18%	15%	65%