	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,588	£18,867	£19,338	£19,822	£20,417	£97,032
Total Expenses	£15,563	£15,637	£15,727	£15,819	£15,921	£78,667
Profit Before Tax	£3,025	£3,230	£3,612	£4,003	£4,495	£18,365
Profit After Tax	£2,450	£2,616	£2,925	£3,242	£3,641	£14,875
Change In Property Value	£5,900	£6,018	£12,277	£15,960	£16,758	£56,912
Net Return	£8,350	£8,634	£15,202	£19,202	£20,399	£71,788
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	9%	9%	17%	21%	22%	78%