	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,176	£19,464	£19,950	£20,449	£21,062	£100,101
Total Expenses	£15,622	£15,696	£15,788	£15,882	£15,986	£78,974
Profit Before Tax	£3,554	£3,767	£4,162	£4,567	£5,077	£21,127
Profit After Tax	£2,879	£3,051	£3,371	£3,699	£4,112	£17,113
Change In Property Value	£3	£3	£5,900	£10,532	£14,015	£30,452
Net Return	£2,882	£3,054	£9,271	£14,231	£18,127	£47,566
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	10%	16%	20%	52%