	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,080	£19,366	£19,657	£20,148	£20,652	£98,903
Total Expenses	£17,550	£17,629	£17,699	£17,790	£17,883	£88,551
Profit Before Tax	£1,530	£1,737	£1,958	£2,358	£2,769	£10,352
Profit After Tax	£1,239	£1,407	£1,586	£1,910	£2,243	£8,385
Change In Property Value	£4	£8,480	£15,137	£20,143	£14,033	£57,797
Net Return	£1,243	£9,887	£16,723	£22,053	£16,276	£66,182
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	48%