	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,448	£17,710	£17,975	£18,425	£18,885	£90,443
Total Expenses	£14,974	£15,050	£15,118	£15,204	£15,293	£75,639
Profit Before Tax	£2,474	£2,660	£2,858	£3,220	£3,592	£14,804
Profit After Tax	£2,004	£2,154	£2,315	£2,608	£2,910	£11,991
Change In Property Value	£3	£6,980	£12,459	£16,580	£11,551	£47,574
Net Return	£2,008	£9,134	£14,774	£19,188	£14,460	£59,565
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	54%