	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,068	£25,444	£25,826	£26,471	£27,133	£129,942
Total Expenses	£18,180	£18,267	£18,346	£18,453	£18,562	£91,807
Profit Before Tax	£6,888	£7,177	£7,479	£8,019	£8,572	£38,135
Profit After Tax	£5,580	£5,813	£6,058	£6,495	£6,943	£30,889
Change In Property Value	£4	£8,499	£15,171	£20,188	£14,064	£57,927
Net Return	£5,584	£14,312	£21,229	£26,683	£21,007	£88,816
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	4%	10%	15%	19%	15%	69%