	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,192	£27,600	£28,014	£28,714	£29,432	£140,952
Total Expenses	£22,576	£22,667	£22,750	£22,861	£22,976	£113,830
Profit Before Tax	£4,616	£4,933	£5,264	£5,853	£6,456	£27,122
Profit After Tax	£3,739	£3,996	£4,264	£4,741	£5,230	£21,969
Change In Property Value	£6	£11,100	£19,814	£26,366	£18,369	£75,654
Net Return	£3,744	£15,096	£24,078	£31,107	£23,598	£97,623
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	53%