	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,296	£25,675	£26,061	£26,712	£27,380	£131,124
Total Expenses	£23,030	£23,118	£23,198	£23,305	£23,414	£116,065
Profit Before Tax	£2,266	£2,557	£2,863	£3,407	£3,966	£15,059
Profit After Tax	£1,835	£2,071	£2,319	£2,760	£3,212	£12,198
Change In Property Value	£6	£11,500	£20,528	£27,317	£19,031	£78,381
Net Return	£1,841	£13,572	£22,847	£30,077	£22,243	£90,578
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	48%