	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,560	£16,808	£17,229	£17,659	£18,189	£86,445
Total Expenses	£13,178	£13,249	£13,334	£13,421	£13,516	£66,698
Profit Before Tax	£3,382	£3,560	£3,895	£4,239	£4,673	£19,748
Profit After Tax	£2,739	£2,883	£3,155	£3,433	£3,785	£15,996
Change In Property Value	£4,800	£4,896	£9,988	£12,984	£13,633	£46,301
Net Return	£7,539	£7,779	£13,143	£16,417	£17,418	£62,297
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	10%	11%	18%	22%	24%	85%