	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,656	£22,996	£23,341	£23,924	£24,522	£117,439
Total Expenses	£19,336	£19,382	£19,427	£19,496	£19,566	£97,207
Profit Before Tax	£3,320	£3,614	£3,914	£4,429	£4,956	£20,232
Profit After Tax	£2,689	£2,927	£3,170	£3,587	£4,014	£16,388
Change In Property Value	£5	£10,300	£18,386	£24,466	£17,045	£70,202
Net Return	£2,695	£13,227	£21,556	£28,053	£21,059	£86,590
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	13%	17%	12%	51%