	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,196	£29,634	£30,078	£30,830	£31,601	£151,340
Total Expenses	£28,407	£28,501	£28,587	£28,704	£28,823	£143,022
Profit Before Tax	£789	£1,133	£1,492	£2,127	£2,778	£8,318
Profit After Tax	£639	£918	£1,208	£1,723	£2,250	£6,738
Change In Property Value	£7	£14,600	£26,061	£34,680	£24,160	£99,509
Net Return	£646	£15,518	£27,270	£36,403	£26,411	£106,247
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	0%	6%	11%	15%	11%	44%