	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,852	£19,135	£19,613	£20,103	£20,707	£98,410
Total Expenses	£13,891	£13,931	£13,989	£14,049	£14,120	£69,981
Profit Before Tax	£4,961	£5,204	£5,624	£6,054	£6,586	£28,429
Profit After Tax	£4,018	£4,215	£4,555	£4,904	£5,335	£23,028
Change In Property Value	£8,700	£8,961	£16,921	£19,475	£20,643	£74,701
Net Return	£12,718	£13,176	£21,477	£24,379	£25,978	£97,729
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	15%	24%	27%	29%	109%