	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,336	£18,611	£18,890	£19,362	£19,847	£95,046
Total Expenses	£14,882	£14,922	£14,960	£15,018	£15,077	£74,858
Profit Before Tax	£3,454	£3,689	£3,930	£4,345	£4,770	£20,188
Profit After Tax	£2,798	£2,988	£3,183	£3,519	£3,863	£16,352
Change In Property Value	£4	£7,800	£13,923	£18,528	£12,908	£53,162
Net Return	£2,802	£10,788	£17,107	£22,047	£16,771	£69,515
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	18%	13%	56%