	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,000	£21,315	£21,635	£22,176	£22,730	£108,855
Total Expenses	£16,114	£16,158	£16,200	£16,264	£16,330	£81,065
Profit Before Tax	£4,887	£5,157	£5,435	£5,911	£6,400	£27,790
Profit After Tax	£3,958	£4,178	£4,402	£4,788	£5,184	£22,510
Change In Property Value	£4	£8,400	£14,994	£19,953	£13,901	£57,252
Net Return	£3,962	£12,578	£19,397	£24,741	£19,084	£79,762
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	9%	14%	18%	14%	59%