	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,756	£25,127	£25,504	£26,142	£26,795	£128,325
Total Expenses	£20,672	£20,721	£20,769	£20,844	£20,920	£103,926
Profit Before Tax	£4,084	£4,406	£4,735	£5,298	£5,876	£24,399
Profit After Tax	£3,308	£3,569	£3,835	£4,292	£4,759	£19,763
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£3,314	£14,569	£23,470	£30,420	£22,962	£94,736
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	52%