	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,368	£31,839	£32,316	£33,124	£33,952	£162,599
Total Expenses	£25,005	£25,102	£25,191	£25,313	£25,439	£126,049
Profit Before Tax	£6,363	£6,737	£7,125	£7,811	£8,513	£36,549
Profit After Tax	£5,154	£5,457	£5,772	£6,327	£6,896	£29,605
Change In Property Value	£6	£12,350	£22,045	£29,336	£20,437	£84,174
Net Return	£5,160	£17,807	£27,817	£35,662	£27,333	£113,779
Return From Rental Income (%)	3%	3%	3%	3%	3%	14%
Total Net Return (%)	3%	9%	14%	17%	13%	56%