	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,200	£19,488	£19,975	£20,475	£21,089	£100,227
Total Expenses	£16,219	£16,294	£16,386	£16,480	£16,584	£81,962
Profit Before Tax	£2,981	£3,194	£3,589	£3,995	£4,505	£18,264
Profit After Tax	£2,414	£2,587	£2,907	£3,236	£3,649	£14,794
Change In Property Value	£9,300	£9,579	£18,088	£20,818	£22,067	£79,853
Net Return	£11,714	£12,166	£20,996	£24,054	£25,716	£94,647
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	98%