	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,688	£17,953	£18,402	£18,862	£19,428	£92,334
Total Expenses	£15,275	£15,347	£15,435	£15,525	£15,624	£77,205
Profit Before Tax	£2,413	£2,606	£2,967	£3,337	£3,804	£15,128
Profit After Tax	£1,955	£2,111	£2,403	£2,703	£3,081	£12,254
Change In Property Value	£7,250	£7,431	£13,711	£17,512	£20,154	£66,058
Net Return	£9,205	£9,542	£16,114	£20,215	£23,235	£78,312
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	10%	11%	18%	22%	26%	87%