	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,756	£15,992	£16,392	£16,802	£17,306	£82,248
Total Expenses	£10,407	£10,442	£10,493	£10,545	£10,606	£52,494
Profit Before Tax	£5,349	£5,550	£5,899	£6,257	£6,700	£29,754
Profit After Tax	£4,332	£4,495	£4,778	£5,068	£5,427	£24,101
Change In Property Value	£5,250	£5,381	£9,928	£12,681	£14,594	£47,835
Net Return	£9,582	£9,877	£14,707	£17,749	£20,021	£71,936
Return From Rental Income (%)	7%	7%	7%	8%	8%	38%
Total Net Return (%)	15%	15%	23%	28%	31%	112%