	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,072	£33,568	£34,072	£34,923	£35,796	£171,432
Total Expenses	£27,025	£27,125	£27,216	£27,343	£27,473	£136,183
Profit Before Tax	£6,047	£6,443	£6,855	£7,580	£8,323	£35,248
Profit After Tax	£4,898	£5,219	£5,553	£6,140	£6,742	£28,551
Change In Property Value	£7	£13,500	£24,098	£32,067	£22,340	£92,012
Net Return	£4,905	£18,719	£29,651	£38,207	£29,082	£120,563
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	2%	8%	13%	17%	13%	54%