	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,072	£21,388	£21,709	£22,252	£22,808	£109,229
Total Expenses	£16,442	£16,487	£16,529	£16,594	£16,660	£82,711
Profit Before Tax	£4,630	£4,902	£5,180	£5,658	£6,148	£26,517
Profit After Tax	£3,750	£3,970	£4,196	£4,583	£4,980	£21,479
Change In Property Value	£4	£8,600	£15,351	£20,428	£14,232	£58,615
Net Return	£3,754	£12,570	£19,547	£25,011	£19,211	£80,094
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	9%	14%	18%	14%	58%