	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£34,980	£35,505	£36,037	£36,938	£37,862	£181,322
Total Expenses	£29,577	£29,642	£29,706	£29,806	£29,909	£148,640
Profit Before Tax	£5,403	£5,863	£6,332	£7,132	£7,952	£32,682
Profit After Tax	£4,376	£4,749	£5,129	£5,777	£6,442	£26,472
Change In Property Value	£8	£15,900	£28,382	£37,768	£26,312	£108,370
Net Return	£4,384	£20,649	£33,510	£43,545	£32,753	£134,842
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	13%	16%	12%	51%