	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£47,148	£47,855	£48,573	£49,787	£51,032	£244,396
Total Expenses	£43,716	£43,837	£43,950	£44,113	£44,280	£219,895
Profit Before Tax	£3,432	£4,018	£4,623	£5,675	£6,752	£24,501
Profit After Tax	£2,780	£3,255	£3,745	£4,596	£5,469	£19,845
Change In Property Value	£12	£23,000	£41,055	£54,633	£38,061	£156,761
Net Return	£2,791	£26,255	£44,800	£59,229	£43,530	£176,607
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	11%	15%	11%	44%