	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,372	£39,963	£40,562	£41,576	£42,615	£204,088
Total Expenses	£34,090	£34,199	£34,300	£34,444	£34,590	£171,624
Profit Before Tax	£5,282	£5,763	£6,262	£7,133	£8,025	£32,464
Profit After Tax	£4,278	£4,668	£5,072	£5,777	£6,501	£26,296
Change In Property Value	£9	£17,500	£31,238	£41,569	£28,959	£119,275
Net Return	£4,287	£22,168	£36,310	£47,346	£35,460	£145,571
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	1%	8%	12%	16%	12%	49%