	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,300	£15,529	£15,762	£16,157	£16,560	£79,309
Total Expenses	£12,970	£13,005	£13,038	£13,088	£13,139	£65,241
Profit Before Tax	£2,331	£2,525	£2,724	£3,068	£3,421	£14,068
Profit After Tax	£1,888	£2,045	£2,206	£2,485	£2,771	£11,395
Change In Property Value	£5,100	£12,079	£16,073	£18,663	£13,717	£65,631
Net Return	£6,988	£14,123	£18,279	£21,148	£16,488	£77,026
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	7%	13%	17%	20%	15%	72%