	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,396	£18,672	£18,952	£19,426	£19,911	£95,357
Total Expenses	£17,289	£17,366	£17,435	£17,525	£17,616	£87,231
Profit Before Tax	£1,107	£1,306	£1,517	£1,901	£2,296	£8,126
Profit After Tax	£897	£1,058	£1,229	£1,540	£1,860	£6,582
Change In Property Value	£4	£8,360	£14,923	£19,858	£13,834	£56,979
Net Return	£901	£9,418	£16,151	£21,398	£15,694	£63,562
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	12%	47%