	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,516	£15,749	£15,985	£16,385	£16,794	£80,429
Total Expenses	£11,113	£11,186	£11,251	£11,332	£11,416	£56,298
Profit Before Tax	£4,403	£4,563	£4,734	£5,052	£5,378	£24,131
Profit After Tax	£3,567	£3,696	£3,835	£4,092	£4,356	£19,546
Change In Property Value	£2	£4,700	£8,390	£11,164	£7,778	£32,034
Net Return	£3,569	£8,396	£12,224	£15,256	£12,134	£51,580
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	5%	12%	17%	21%	17%	72%