	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,304	£14,519	£14,882	£15,254	£15,711	£74,669
Total Expenses	£12,159	£12,226	£12,306	£12,387	£12,475	£61,553
Profit Before Tax	£2,145	£2,292	£2,576	£2,867	£3,236	£13,116
Profit After Tax	£1,738	£1,857	£2,086	£2,322	£2,621	£10,624
Change In Property Value	£2	£2	£4,400	£7,854	£10,452	£22,710
Net Return	£1,740	£1,859	£6,487	£10,176	£13,073	£33,334
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	20%	50%