	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,400	£29,841	£30,289	£31,046	£31,822	£152,397
Total Expenses	£28,589	£28,683	£28,768	£28,886	£29,006	£143,932
Profit Before Tax	£811	£1,158	£1,520	£2,160	£2,816	£8,465
Profit After Tax	£657	£938	£1,231	£1,749	£2,281	£6,857
Change In Property Value	£7	£14,700	£26,240	£34,918	£24,326	£100,191
Net Return	£665	£15,638	£27,471	£36,667	£26,607	£107,048
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	6%	11%	15%	11%	44%