	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,156	£18,519	£18,982	£19,457	£19,943	£95,057
Total Expenses	£15,408	£15,456	£15,513	£15,572	£15,631	£77,580
Profit Before Tax	£2,748	£3,063	£3,469	£3,885	£4,312	£17,477
Profit After Tax	£2,226	£2,481	£2,810	£3,147	£3,493	£14,156
Change In Property Value	£9,900	£10,197	£17,505	£22,056	£23,379	£83,037
Net Return	£12,126	£12,678	£20,315	£25,203	£26,872	£97,194
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	11%	17%	22%	23%	84%