	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,800	£20,097	£20,398	£20,908	£21,431	£102,635
Total Expenses	£18,459	£18,538	£18,610	£18,702	£18,797	£93,107
Profit Before Tax	£1,341	£1,559	£1,789	£2,206	£2,634	£9,528
Profit After Tax	£1,086	£1,262	£1,449	£1,787	£2,133	£7,718
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£1,091	£10,263	£17,514	£23,165	£17,027	£69,059
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	12%	47%