	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,916	£18,185	£18,639	£19,105	£19,679	£93,524
Total Expenses	£13,401	£13,439	£13,495	£13,553	£13,621	£67,508
Profit Before Tax	£4,515	£4,746	£5,144	£5,553	£6,058	£26,016
Profit After Tax	£3,657	£3,844	£4,167	£4,498	£4,907	£21,073
Change In Property Value	£8,400	£8,652	£16,338	£18,803	£19,932	£72,125
Net Return	£12,057	£12,496	£20,505	£23,301	£24,838	£93,198
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	108%