	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,152	£25,529	£25,912	£26,560	£27,224	£130,378
Total Expenses	£20,999	£21,050	£21,098	£21,173	£21,250	£105,571
Profit Before Tax	£4,153	£4,480	£4,814	£5,387	£5,974	£24,806
Profit After Tax	£3,364	£3,629	£3,899	£4,363	£4,839	£20,093
Change In Property Value	£6	£11,179	£19,955	£26,554	£18,499	£76,193
Net Return	£3,369	£14,808	£23,854	£30,917	£23,338	£96,286
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	52%