	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,004	£17,259	£17,518	£17,956	£18,405	£88,142
Total Expenses	£14,865	£14,941	£15,008	£15,093	£15,181	£75,087
Profit Before Tax	£2,139	£2,318	£2,510	£2,863	£3,224	£13,055
Profit After Tax	£1,732	£1,878	£2,033	£2,319	£2,612	£10,574
Change In Property Value	£5,205	£12,327	£16,404	£19,047	£13,999	£66,982
Net Return	£6,937	£14,205	£18,437	£21,366	£16,611	£77,557
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	6%	13%	17%	19%	15%	71%