	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,132	£18,404	£18,864	£19,336	£19,916	£94,651
Total Expenses	£12,589	£12,628	£12,684	£12,743	£12,811	£63,455
Profit Before Tax	£5,543	£5,776	£6,180	£6,593	£7,104	£31,196
Profit After Tax	£4,490	£4,679	£5,005	£5,340	£5,755	£25,269
Change In Property Value	£9,065	£9,382	£15,260	£17,562	£18,616	£69,885
Net Return	£13,555	£14,061	£20,265	£22,903	£24,371	£95,155
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	18%	26%	29%	31%	120%