	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,032	£19,317	£19,607	£20,097	£20,600	£98,654
Total Expenses	£16,934	£17,013	£17,083	£17,173	£17,266	£85,469
Profit Before Tax	£2,098	£2,305	£2,525	£2,924	£3,334	£13,185
Profit After Tax	£1,699	£1,867	£2,045	£2,368	£2,700	£10,680
Change In Property Value	£4	£8,100	£14,459	£19,240	£13,404	£55,207
Net Return	£1,703	£9,967	£16,504	£21,609	£16,104	£65,887
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	8%	13%	17%	12%	51%