	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,000	£18,270	£18,727	£19,195	£19,771	£93,962
Total Expenses	£15,226	£15,299	£15,388	£15,479	£15,579	£76,972
Profit Before Tax	£2,774	£2,971	£3,339	£3,716	£4,192	£16,991
Profit After Tax	£2,247	£2,406	£2,704	£3,010	£3,395	£13,763
Change In Property Value	£8,640	£8,899	£16,805	£19,341	£20,501	£74,186
Net Return	£10,887	£11,305	£19,509	£22,351	£23,896	£87,948
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	98%