	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,440	£25,822	£26,209	£26,864	£27,536	£131,870
Total Expenses	£20,097	£20,147	£20,196	£20,272	£20,350	£101,063
Profit Before Tax	£5,343	£5,674	£6,013	£6,592	£7,186	£30,807
Profit After Tax	£4,328	£4,596	£4,870	£5,339	£5,820	£24,954
Change In Property Value	£5	£10,600	£18,921	£25,179	£17,541	£72,246
Net Return	£4,333	£15,196	£23,791	£30,518	£23,361	£97,200
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	18%	13%	56%