	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,288	£18,562	£19,026	£19,502	£20,087	£95,466
Total Expenses	£14,194	£14,267	£14,357	£14,448	£14,549	£71,815
Profit Before Tax	£4,094	£4,295	£4,670	£5,054	£5,538	£23,651
Profit After Tax	£3,316	£3,479	£3,782	£4,094	£4,486	£19,157
Change In Property Value	£7,838	£8,073	£15,244	£17,544	£18,597	£67,295
Net Return	£11,154	£11,552	£19,026	£21,638	£23,083	£86,452
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	108%