	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,756	£15,992	£16,232	£16,638	£17,054	£81,673
Total Expenses	£13,711	£13,784	£13,849	£13,932	£14,016	£69,292
Profit Before Tax	£2,045	£2,208	£2,383	£2,706	£3,038	£12,380
Profit After Tax	£1,657	£1,788	£1,930	£2,192	£2,461	£10,028
Change In Property Value	£3	£6,300	£11,246	£14,965	£10,425	£42,939
Net Return	£1,660	£8,089	£13,176	£17,157	£12,886	£52,967
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	13%	17%	13%	54%