	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,756	£19,037	£19,323	£19,806	£20,301	£97,223
Total Expenses	£15,213	£15,254	£15,293	£15,352	£15,412	£76,524
Profit Before Tax	£3,543	£3,783	£4,030	£4,454	£4,889	£20,700
Profit After Tax	£2,869	£3,064	£3,264	£3,608	£3,960	£16,767
Change In Property Value	£4	£7,980	£14,244	£18,955	£13,206	£54,389
Net Return	£2,873	£11,045	£17,509	£22,563	£17,166	£71,156
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	18%	13%	56%