	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£42,768	£43,410	£44,061	£45,162	£46,291	£221,692
Total Expenses	£35,556	£35,670	£35,776	£35,928	£36,084	£179,015
Profit Before Tax	£7,212	£7,739	£8,284	£9,234	£10,207	£42,677
Profit After Tax	£5,842	£6,269	£6,710	£7,479	£8,268	£34,568
Change In Property Value	£9	£18,200	£32,487	£43,231	£30,118	£124,046
Net Return	£5,851	£24,469	£39,198	£50,711	£38,386	£158,614
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	52%