	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,100	£20,401	£20,912	£21,434	£22,077	£104,925
Total Expenses	£15,801	£15,843	£15,905	£15,968	£16,043	£79,559
Profit Before Tax	£4,299	£4,559	£5,007	£5,467	£6,035	£25,366
Profit After Tax	£3,482	£3,693	£4,056	£4,428	£4,888	£20,546
Change In Property Value	£6,700	£6,834	£13,941	£18,124	£19,030	£64,629
Net Return	£10,182	£10,527	£17,997	£22,552	£23,918	£85,175
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	10%	10%	17%	21%	23%	81%