	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,984	£19,269	£19,558	£20,047	£20,548	£98,405
Total Expenses	£14,142	£14,183	£14,222	£14,282	£14,343	£71,172
Profit Before Tax	£4,842	£5,086	£5,335	£5,765	£6,205	£27,233
Profit After Tax	£3,922	£4,119	£4,322	£4,670	£5,026	£22,059
Change In Property Value	£7,300	£14,892	£19,360	£20,328	£14,941	£76,820
Net Return	£11,222	£19,011	£23,681	£24,997	£19,967	£98,879
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	10%	16%	20%	22%	17%	85%