	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,696	£25,066	£25,442	£26,078	£26,730	£128,014
Total Expenses	£18,253	£18,302	£18,350	£18,424	£18,500	£91,829
Profit Before Tax	£6,443	£6,764	£7,092	£7,654	£8,230	£36,184
Profit After Tax	£5,219	£5,479	£5,745	£6,200	£6,667	£29,309
Change In Property Value	£5	£9,500	£16,958	£22,566	£15,721	£64,749
Net Return	£5,224	£14,979	£22,702	£28,766	£22,387	£94,059
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	3%	10%	15%	19%	14%	61%