	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,752	£20,048	£20,549	£21,063	£21,695	£103,108
Total Expenses	£14,973	£15,014	£15,075	£15,137	£15,211	£75,410
Profit Before Tax	£4,779	£5,034	£5,475	£5,926	£6,484	£27,698
Profit After Tax	£3,871	£4,078	£4,434	£4,800	£5,252	£22,436
Change In Property Value	£7,875	£8,072	£14,893	£19,021	£21,892	£71,752
Net Return	£11,746	£12,150	£19,327	£23,821	£27,144	£94,188
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	12%	20%	24%	27%	95%