	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,964	£33,458	£33,960	£34,809	£35,680	£170,872
Total Expenses	£26,178	£26,277	£26,369	£26,495	£26,625	£131,944
Profit Before Tax	£6,786	£7,181	£7,592	£8,314	£9,055	£38,927
Profit After Tax	£5,497	£5,817	£6,149	£6,734	£7,334	£31,531
Change In Property Value	£6	£12,980	£23,170	£30,832	£21,480	£88,468
Net Return	£5,503	£18,797	£29,319	£37,566	£28,814	£119,999
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	3%	9%	14%	17%	13%	56%