	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,092	£19,378	£19,669	£20,161	£20,665	£98,965
Total Expenses	£17,262	£17,340	£17,411	£17,502	£17,595	£87,109
Profit Before Tax	£1,830	£2,038	£2,259	£2,659	£3,070	£11,856
Profit After Tax	£1,482	£1,651	£1,829	£2,154	£2,487	£9,603
Change In Property Value	£4	£8,300	£14,816	£19,715	£13,735	£56,570
Net Return	£1,487	£9,951	£16,645	£21,869	£16,222	£66,174
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	49%