	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,600	£28,014	£28,434	£29,145	£29,874	£143,067
Total Expenses	£24,065	£24,156	£24,239	£24,352	£24,468	£121,281
Profit Before Tax	£3,535	£3,858	£4,195	£4,793	£5,406	£21,786
Profit After Tax	£2,863	£3,125	£3,398	£3,882	£4,379	£17,647
Change In Property Value	£6	£12,000	£21,420	£28,504	£19,858	£81,788
Net Return	£2,869	£15,125	£24,818	£32,386	£24,237	£99,435
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	1%	8%	13%	16%	12%	50%