	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,208	£29,646	£30,091	£30,843	£31,614	£151,402
Total Expenses	£23,421	£23,515	£23,601	£23,718	£23,838	£118,093
Profit Before Tax	£5,787	£6,131	£6,490	£7,125	£7,777	£33,310
Profit After Tax	£4,687	£4,966	£5,257	£5,772	£6,299	£26,981
Change In Property Value	£6	£11,500	£20,528	£27,317	£19,031	£78,381
Net Return	£4,693	£16,466	£25,785	£33,088	£25,330	£105,361
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	17%	13%	56%