	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,540	£21,863	£22,191	£22,746	£23,314	£111,654
Total Expenses	£15,898	£15,980	£16,054	£16,151	£16,251	£80,334
Profit Before Tax	£5,642	£5,883	£6,137	£6,595	£7,064	£31,320
Profit After Tax	£4,570	£4,765	£4,971	£5,342	£5,722	£25,369
Change In Property Value	£4	£7,300	£13,031	£17,340	£12,080	£49,755
Net Return	£4,574	£12,065	£18,002	£22,682	£17,802	£75,124
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	10%	15%	20%	15%	70%