	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,380	£19,671	£19,966	£20,465	£20,977	£100,458
Total Expenses	£16,165	£16,244	£16,314	£16,406	£16,500	£81,628
Profit Before Tax	£3,216	£3,427	£3,652	£4,059	£4,477	£18,830
Profit After Tax	£2,605	£2,776	£2,958	£3,288	£3,626	£15,253
Change In Property Value	£4	£7,600	£13,566	£18,053	£12,577	£51,799
Net Return	£2,608	£10,376	£16,524	£21,341	£16,203	£67,052
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	18%	13%	55%