	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,440	£19,732	£20,225	£20,731	£21,352	£101,479
Total Expenses	£14,743	£14,784	£14,844	£14,906	£14,978	£74,255
Profit Before Tax	£4,697	£4,948	£5,381	£5,825	£6,374	£27,224
Profit After Tax	£3,804	£4,008	£4,359	£4,718	£5,163	£22,052
Change In Property Value	£7,750	£7,944	£14,656	£18,719	£21,544	£70,613
Net Return	£11,554	£11,951	£19,015	£23,437	£26,707	£92,665
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	12%	20%	24%	28%	96%