	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,800	£17,052	£17,308	£17,740	£18,184	£87,084
Total Expenses	£15,050	£15,088	£15,124	£15,177	£15,232	£75,671
Profit Before Tax	£1,750	£1,964	£2,184	£2,563	£2,952	£11,413
Profit After Tax	£1,418	£1,591	£1,769	£2,076	£2,391	£9,245
Change In Property Value	£6,000	£14,210	£18,909	£21,956	£16,138	£77,213
Net Return	£7,418	£15,801	£20,679	£24,032	£18,529	£86,458
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	6%	12%	16%	19%	14%	67%