	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,196	£14,409	£14,625	£14,991	£15,365	£73,586
Total Expenses	£12,557	£12,629	£12,691	£12,770	£12,850	£63,496
Profit Before Tax	£1,639	£1,780	£1,934	£2,221	£2,516	£10,090
Profit After Tax	£1,327	£1,442	£1,566	£1,799	£2,038	£8,173
Change In Property Value	£2,840	£8,605	£11,818	£13,827	£11,238	£48,328
Net Return	£4,167	£10,047	£13,384	£15,626	£13,276	£56,501
Return From Rental Income (%)	2%	2%	2%	2%	2%	9%
Total Net Return (%)	5%	11%	15%	18%	15%	64%