	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,704	£29,135	£29,572	£30,311	£31,069	£148,790
Total Expenses	£27,393	£27,486	£27,571	£27,686	£27,805	£137,941
Profit Before Tax	£1,311	£1,649	£2,001	£2,624	£3,264	£10,849
Profit After Tax	£1,062	£1,335	£1,621	£2,126	£2,644	£8,788
Change In Property Value	£7	£14,000	£24,990	£33,255	£23,168	£95,420
Net Return	£1,069	£15,336	£26,611	£35,381	£25,811	£104,207
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	7%	11%	15%	11%	45%