	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,104	£16,346	£16,591	£17,006	£17,431	£83,476
Total Expenses	£13,372	£13,408	£13,443	£13,495	£13,548	£67,266
Profit Before Tax	£2,732	£2,937	£3,148	£3,511	£3,882	£16,210
Profit After Tax	£2,213	£2,379	£2,550	£2,844	£3,145	£13,130
Change In Property Value	£5,250	£12,434	£16,546	£19,211	£14,120	£67,561
Net Return	£7,463	£14,813	£19,095	£22,055	£17,265	£80,692
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	7%	13%	17%	20%	16%	73%