	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,372	£24,738	£25,109	£25,736	£26,380	£126,334
Total Expenses	£15,003	£15,052	£15,099	£15,172	£15,247	£75,574
Profit Before Tax	£9,369	£9,686	£10,009	£10,564	£11,132	£50,760
Profit After Tax	£7,589	£7,845	£8,108	£8,557	£9,017	£41,116
Change In Property Value	£4	£7,500	£13,388	£17,815	£12,411	£51,118
Net Return	£7,593	£15,345	£21,495	£26,372	£21,428	£92,234
Return From Rental Income (%)	6%	7%	7%	7%	8%	34%
Total Net Return (%)	6%	13%	18%	22%	18%	77%