	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,000	£18,270	£18,727	£19,195	£19,771	£93,962
Total Expenses	£12,219	£12,257	£12,314	£12,371	£12,440	£61,601
Profit Before Tax	£5,781	£6,013	£6,413	£6,823	£7,331	£32,362
Profit After Tax	£4,683	£4,870	£5,195	£5,527	£5,938	£26,213
Change In Property Value	£8,750	£9,056	£14,729	£16,952	£17,969	£67,457
Net Return	£13,433	£13,927	£19,924	£22,479	£23,907	£93,670
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	18%	18%	26%	30%	31%	123%