	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£51,996	£52,776	£53,568	£54,907	£56,279	£269,526
Total Expenses	£49,027	£49,155	£49,275	£49,451	£49,631	£246,539
Profit Before Tax	£2,969	£3,621	£4,292	£5,456	£6,649	£22,986
Profit After Tax	£2,405	£2,933	£3,477	£4,419	£5,385	£18,619
Change In Property Value	£13	£26,000	£46,410	£61,759	£43,025	£177,208
Net Return	£2,418	£28,933	£49,887	£66,178	£48,411	£195,827
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	1%	6%	11%	14%	10%	42%