	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,204	£18,477	£18,754	£19,223	£19,704	£94,362
Total Expenses	£14,277	£14,355	£14,423	£14,512	£14,603	£72,170
Profit Before Tax	£3,927	£4,122	£4,331	£4,711	£5,101	£22,192
Profit After Tax	£3,181	£3,339	£3,508	£3,816	£4,132	£17,976
Change In Property Value	£3	£6,500	£11,603	£15,440	£10,756	£44,302
Net Return	£3,184	£9,839	£15,111	£19,256	£14,888	£62,278
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	10%	15%	19%	15%	61%