	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,556	£17,819	£18,087	£18,539	£19,002	£91,003
Total Expenses	£14,804	£14,843	£14,880	£14,935	£14,992	£74,454
Profit Before Tax	£2,752	£2,977	£3,207	£3,603	£4,010	£16,549
Profit After Tax	£2,229	£2,411	£2,598	£2,919	£3,248	£13,405
Change In Property Value	£4	£7,800	£13,923	£18,528	£12,908	£53,162
Net Return	£2,233	£10,211	£16,521	£21,447	£16,156	£66,567
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	53%