	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,184	£17,442	£17,703	£18,146	£18,600	£89,075
Total Expenses	£12,695	£12,771	£12,838	£12,924	£13,012	£64,241
Profit Before Tax	£4,489	£4,671	£4,865	£5,222	£5,587	£24,834
Profit After Tax	£3,636	£3,783	£3,941	£4,230	£4,526	£20,115
Change In Property Value	£3	£5,580	£9,960	£13,254	£9,234	£38,032
Net Return	£3,639	£9,363	£13,901	£17,484	£13,760	£58,147
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	11%	16%	20%	16%	67%