	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,360	£18,635	£19,101	£19,579	£20,166	£95,842
Total Expenses	£14,546	£14,620	£14,709	£14,801	£14,902	£73,579
Profit Before Tax	£3,814	£4,016	£4,392	£4,778	£5,264	£22,263
Profit After Tax	£3,089	£3,253	£3,557	£3,870	£4,264	£18,033
Change In Property Value	£8,099	£8,341	£15,751	£18,128	£19,216	£69,536
Net Return	£11,188	£11,594	£19,309	£21,999	£23,480	£87,569
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	14%	23%	27%	28%	106%