	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,800	£20,097	£20,398	£20,908	£21,431	£102,635
Total Expenses	£18,137	£18,217	£18,288	£18,381	£18,476	£91,498
Profit Before Tax	£1,663	£1,880	£2,111	£2,528	£2,956	£11,137
Profit After Tax	£1,347	£1,523	£1,710	£2,047	£2,394	£9,021
Change In Property Value	£4	£8,800	£15,708	£20,903	£14,562	£59,978
Net Return	£1,351	£10,323	£17,418	£22,951	£16,956	£68,999
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	48%