	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,176	£16,419	£16,665	£17,082	£17,509	£83,850
Total Expenses	£14,505	£14,542	£14,577	£14,629	£14,682	£72,934
Profit Before Tax	£1,671	£1,877	£2,088	£2,453	£2,826	£10,916
Profit After Tax	£1,354	£1,520	£1,692	£1,987	£2,289	£8,842
Change In Property Value	£5,775	£13,677	£18,200	£21,133	£15,532	£74,318
Net Return	£7,129	£15,197	£19,892	£23,119	£17,822	£83,159
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	6%	12%	16%	19%	14%	67%