	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,444	£36,991	£37,546	£38,484	£39,446	£188,911
Total Expenses	£28,730	£28,835	£28,931	£29,067	£29,206	£144,768
Profit Before Tax	£7,714	£8,156	£8,614	£9,417	£10,241	£44,142
Profit After Tax	£6,248	£6,606	£6,978	£7,628	£8,295	£35,755
Change In Property Value	£7	£14,350	£25,615	£34,086	£23,747	£97,805
Net Return	£6,256	£20,957	£32,593	£41,714	£32,042	£133,561
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	3%	9%	14%	17%	13%	56%