	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,940	£18,209	£18,664	£19,131	£19,705	£93,649
Total Expenses	£14,110	£14,182	£14,271	£14,361	£14,461	£71,386
Profit Before Tax	£3,831	£4,027	£4,393	£4,770	£5,243	£22,264
Profit After Tax	£3,103	£3,262	£3,559	£3,863	£4,247	£18,033
Change In Property Value	£5,200	£5,304	£10,820	£14,066	£14,770	£50,160
Net Return	£8,303	£8,566	£14,379	£17,930	£19,017	£68,193
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	10%	11%	18%	23%	24%	86%