	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,972	£31,437	£31,908	£32,706	£33,523	£160,546
Total Expenses	£21,989	£22,086	£22,174	£22,295	£22,420	£110,963
Profit Before Tax	£8,983	£9,351	£9,734	£10,411	£11,104	£49,583
Profit After Tax	£7,276	£7,574	£7,885	£8,433	£8,994	£40,162
Change In Property Value	£5	£10,500	£18,743	£24,941	£17,376	£71,565
Net Return	£7,281	£18,074	£26,628	£33,374	£26,370	£111,727
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	10%	15%	19%	15%	65%