	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£35,556	£36,089	£36,631	£37,546	£38,485	£184,308
Total Expenses	£29,474	£29,540	£29,604	£29,706	£29,811	£148,134
Profit Before Tax	£6,082	£6,550	£7,027	£7,840	£8,674	£36,173
Profit After Tax	£4,927	£5,305	£5,692	£6,351	£7,026	£29,300
Change In Property Value	£8	£15,800	£28,203	£37,531	£26,146	£107,688
Net Return	£4,934	£21,105	£33,895	£43,881	£33,173	£136,988
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	52%