	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,316	£14,531	£14,894	£15,266	£15,724	£74,731
Total Expenses	£12,644	£12,677	£12,724	£12,772	£12,829	£63,645
Profit Before Tax	£1,672	£1,854	£2,170	£2,494	£2,896	£11,086
Profit After Tax	£1,354	£1,502	£1,758	£2,020	£2,346	£8,980
Change In Property Value	£5,400	£5,508	£11,236	£14,607	£15,338	£52,089
Net Return	£6,754	£7,010	£12,994	£16,628	£17,683	£61,069
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	8%	8%	16%	20%	21%	74%