	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,792	£31,254	£31,723	£32,516	£33,329	£159,613
Total Expenses	£21,274	£21,333	£21,390	£21,479	£21,571	£107,047
Profit Before Tax	£9,518	£9,921	£10,333	£11,036	£11,757	£52,566
Profit After Tax	£7,710	£8,036	£8,370	£8,939	£9,523	£42,579
Change In Property Value	£5	£10,999	£19,633	£26,126	£18,201	£74,966
Net Return	£7,715	£19,035	£28,003	£35,066	£27,725	£117,544
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	4%	11%	15%	19%	15%	65%