	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,760	£24,116	£24,478	£25,090	£25,717	£123,162
Total Expenses	£20,249	£20,297	£20,343	£20,415	£20,488	£101,793
Profit Before Tax	£3,511	£3,819	£4,135	£4,675	£5,229	£21,369
Profit After Tax	£2,844	£3,094	£3,349	£3,787	£4,235	£17,309
Change In Property Value	£5	£10,799	£19,276	£25,651	£17,870	£73,603
Net Return	£2,849	£13,893	£22,626	£29,438	£22,106	£90,912
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	13%	17%	12%	51%