	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,716	£16,967	£17,391	£17,826	£18,360	£87,260
Total Expenses	£12,398	£12,469	£12,555	£12,642	£12,738	£62,802
Profit Before Tax	£4,318	£4,498	£4,836	£5,184	£5,622	£24,458
Profit After Tax	£3,497	£3,643	£3,917	£4,199	£4,554	£19,811
Change In Property Value	£6,599	£6,796	£12,834	£14,771	£15,657	£56,657
Net Return	£10,096	£10,439	£16,751	£18,970	£20,211	£76,468
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	114%