	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,200	£19,584	£20,074	£20,575	£21,090	£100,523
Total Expenses	£15,823	£15,907	£15,999	£16,093	£16,187	£80,008
Profit Before Tax	£3,378	£3,677	£4,075	£4,483	£4,903	£20,515
Profit After Tax	£2,736	£2,978	£3,301	£3,631	£3,971	£16,617
Change In Property Value	£9,000	£9,270	£15,914	£20,051	£21,254	£75,489
Net Return	£11,736	£12,248	£19,214	£23,682	£25,225	£92,106
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	12%	18%	23%	24%	88%