	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,064	£20,365	£20,670	£21,187	£21,717	£104,003
Total Expenses	£16,245	£16,288	£16,329	£16,391	£16,454	£81,706
Profit Before Tax	£3,819	£4,077	£4,342	£4,797	£5,263	£22,297
Profit After Tax	£3,093	£3,303	£3,517	£3,885	£4,263	£18,061
Change In Property Value	£4	£8,540	£15,244	£20,285	£14,132	£58,206
Net Return	£3,098	£11,843	£18,761	£24,171	£18,395	£76,267
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	18%	13%	55%