	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,228	£18,501	£18,779	£19,248	£19,730	£94,486
Total Expenses	£16,854	£16,931	£17,000	£17,089	£17,179	£85,052
Profit Before Tax	£1,374	£1,570	£1,779	£2,160	£2,550	£9,434
Profit After Tax	£1,113	£1,272	£1,441	£1,749	£2,066	£7,642
Change In Property Value	£4	£8,100	£14,459	£19,240	£13,404	£55,207
Net Return	£1,117	£9,372	£15,900	£20,990	£15,470	£62,849
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	48%