	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,372	£15,603	£15,837	£16,233	£16,638	£79,682
Total Expenses	£14,103	£14,138	£14,172	£14,222	£14,273	£70,909
Profit Before Tax	£1,269	£1,464	£1,665	£2,010	£2,365	£8,773
Profit After Tax	£1,028	£1,186	£1,348	£1,628	£1,916	£7,106
Change In Property Value	£7,500	£15,300	£19,890	£20,885	£15,350	£78,925
Net Return	£8,528	£16,486	£21,238	£22,513	£17,266	£86,031
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	7%	14%	18%	19%	14%	72%