	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,872	£32,350	£32,835	£33,656	£34,498	£165,211
Total Expenses	£23,797	£23,857	£23,916	£24,008	£24,103	£119,680
Profit Before Tax	£8,075	£8,493	£8,920	£9,648	£10,395	£45,531
Profit After Tax	£6,541	£6,879	£7,225	£7,815	£8,420	£36,880
Change In Property Value	£6	£12,500	£22,313	£29,692	£20,685	£85,196
Net Return	£6,547	£19,380	£29,538	£37,507	£29,105	£122,076
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	9%	14%	18%	14%	59%