	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,580	£14,872	£15,169	£15,548	£15,937	£76,106
Total Expenses	£12,306	£12,385	£12,456	£12,536	£12,617	£62,301
Profit Before Tax	£2,274	£2,486	£2,713	£3,012	£3,320	£13,805
Profit After Tax	£1,842	£2,014	£2,198	£2,440	£2,689	£11,182
Change In Property Value	£8,250	£14,163	£17,845	£18,915	£16,709	£75,881
Net Return	£10,092	£16,176	£20,042	£21,356	£19,398	£87,064
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	11%	17%	21%	22%	20%	92%