	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,700	£30,145	£30,598	£31,363	£32,147	£153,953
Total Expenses	£21,166	£21,223	£21,279	£21,366	£21,455	£106,489
Profit Before Tax	£8,534	£8,922	£9,319	£9,997	£10,692	£47,464
Profit After Tax	£6,912	£7,227	£7,548	£8,097	£8,660	£38,446
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£6,918	£18,227	£27,184	£34,226	£26,864	£113,418
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	15%	19%	15%	63%