	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,008	£22,338	£22,897	£23,469	£24,173	£114,885
Total Expenses	£16,785	£16,830	£16,897	£16,965	£17,046	£84,522
Profit Before Tax	£5,223	£5,508	£6,000	£6,504	£7,127	£30,362
Profit After Tax	£4,230	£4,462	£4,860	£5,268	£5,773	£24,593
Change In Property Value	£7,100	£7,242	£14,774	£19,206	£20,166	£68,488
Net Return	£11,330	£11,704	£19,634	£24,474	£25,939	£93,081
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	10%	10%	17%	22%	23%	83%