	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,208	£20,511	£20,819	£21,339	£21,873	£104,750
Total Expenses	£16,356	£16,399	£16,440	£16,502	£16,566	£82,264
Profit Before Tax	£3,852	£4,112	£4,379	£4,837	£5,306	£22,486
Profit After Tax	£3,120	£3,331	£3,547	£3,918	£4,298	£18,214
Change In Property Value	£4	£8,600	£15,351	£20,428	£14,232	£58,615
Net Return	£3,124	£11,931	£18,898	£24,346	£18,530	£76,829
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	18%	13%	55%