	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,112	£29,549	£29,992	£30,742	£31,510	£150,905
Total Expenses	£25,728	£25,822	£25,907	£26,024	£26,144	£129,626
Profit Before Tax	£3,384	£3,727	£4,084	£4,717	£5,367	£21,279
Profit After Tax	£2,741	£3,019	£3,308	£3,821	£4,347	£17,236
Change In Property Value	£6	£12,940	£23,098	£30,737	£21,413	£88,195
Net Return	£2,747	£15,959	£26,407	£34,558	£25,760	£105,431
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	7%	12%	16%	12%	49%