	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,900	£16,138	£16,542	£16,956	£17,464	£83,000
Total Expenses	£13,993	£14,028	£14,079	£14,131	£14,193	£70,423
Profit Before Tax	£1,908	£2,111	£2,463	£2,824	£3,271	£12,577
Profit After Tax	£1,545	£1,710	£1,995	£2,288	£2,650	£10,187
Change In Property Value	£7,500	£7,688	£14,183	£18,115	£20,849	£68,336
Net Return	£9,045	£9,397	£16,178	£20,403	£23,499	£78,523
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	10%	17%	22%	25%	84%