	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£41,400	£42,021	£42,651	£43,718	£44,811	£214,600
Total Expenses	£33,598	£33,672	£33,745	£33,862	£33,982	£168,860
Profit Before Tax	£7,803	£8,349	£8,906	£9,855	£10,828	£45,741
Profit After Tax	£6,320	£6,763	£7,214	£7,983	£8,771	£37,050
Change In Property Value	£9	£18,000	£32,130	£42,756	£29,787	£122,683
Net Return	£6,329	£24,763	£39,344	£50,739	£38,558	£159,733
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	53%