	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,356	£28,781	£29,213	£29,943	£30,692	£146,986
Total Expenses	£26,554	£26,646	£26,730	£26,845	£26,963	£133,739
Profit Before Tax	£1,802	£2,135	£2,483	£3,098	£3,729	£13,247
Profit After Tax	£1,460	£1,729	£2,011	£2,509	£3,021	£10,730
Change In Property Value	£7	£13,500	£24,098	£32,067	£22,340	£92,012
Net Return	£1,467	£15,230	£26,109	£34,577	£25,361	£102,742
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	15%	11%	46%