	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,776	£17,028	£17,283	£17,715	£18,158	£86,960
Total Expenses	£12,526	£12,601	£12,667	£12,752	£12,839	£63,386
Profit Before Tax	£4,250	£4,427	£4,616	£4,963	£5,319	£23,574
Profit After Tax	£3,443	£3,586	£3,739	£4,020	£4,308	£19,095
Change In Property Value	£5,500	£11,220	£14,586	£15,315	£11,257	£57,878
Net Return	£8,943	£14,806	£18,325	£19,335	£15,565	£76,973
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	11%	17%	22%	23%	18%	91%