	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,900	£19,183	£19,663	£20,155	£20,759	£98,661
Total Expenses	£14,600	£14,675	£14,766	£14,859	£14,962	£73,861
Profit Before Tax	£4,300	£4,509	£4,898	£5,296	£5,798	£24,800
Profit After Tax	£3,483	£3,652	£3,967	£4,290	£4,696	£20,088
Change In Property Value	£6,749	£6,917	£12,763	£16,301	£18,761	£61,491
Net Return	£10,232	£10,570	£16,730	£20,591	£23,457	£81,578
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	12%	13%	20%	25%	28%	98%