	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,396	£15,627	£16,018	£16,418	£16,911	£80,369
Total Expenses	£14,252	£14,321	£14,403	£14,487	£14,579	£72,041
Profit Before Tax	£1,144	£1,306	£1,615	£1,931	£2,332	£8,328
Profit After Tax	£927	£1,058	£1,308	£1,564	£1,889	£6,745
Change In Property Value	£3	£3	£5,400	£9,639	£12,827	£27,872
Net Return	£929	£1,061	£6,708	£11,203	£14,716	£34,617
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	18%	42%