	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,052	£17,308	£17,740	£18,184	£18,730	£89,014
Total Expenses	£14,616	£14,687	£14,774	£14,862	£14,959	£73,898
Profit Before Tax	£2,436	£2,620	£2,967	£3,322	£3,770	£15,116
Profit After Tax	£1,973	£2,123	£2,403	£2,691	£3,054	£12,244
Change In Property Value	£8,250	£8,498	£16,046	£18,468	£19,576	£70,837
Net Return	£10,223	£10,620	£18,449	£21,159	£22,630	£83,081
Return From Rental Income (%)	2%	3%	3%	3%	4%	14%
Total Net Return (%)	12%	13%	22%	25%	27%	98%