	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,800	£20,097	£20,599	£21,114	£21,748	£103,359
Total Expenses	£14,383	£14,424	£14,485	£14,547	£14,621	£72,459
Profit Before Tax	£5,418	£5,673	£6,115	£6,567	£7,127	£30,899
Profit After Tax	£4,388	£4,595	£4,953	£5,319	£5,773	£25,029
Change In Property Value	£6,000	£6,120	£12,485	£16,230	£17,042	£57,877
Net Return	£10,388	£10,715	£17,438	£21,550	£22,814	£82,905
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	11%	19%	23%	24%	89%