	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,300	£15,529	£15,918	£16,316	£16,805	£79,868
Total Expenses	£12,457	£12,526	£12,608	£12,691	£12,783	£63,064
Profit Before Tax	£2,843	£3,004	£3,310	£3,624	£4,022	£16,804
Profit After Tax	£2,303	£2,433	£2,681	£2,936	£3,258	£13,611
Change In Property Value	£6,750	£6,953	£13,129	£15,110	£16,016	£57,957
Net Return	£9,053	£9,385	£15,810	£18,046	£19,275	£71,568
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	104%