	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,564	£21,887	£22,216	£22,771	£23,340	£111,779
Total Expenses	£15,418	£15,500	£15,574	£15,671	£15,771	£77,933
Profit Before Tax	£6,146	£6,387	£6,642	£7,100	£7,570	£33,845
Profit After Tax	£4,979	£5,174	£5,380	£5,751	£6,131	£27,415
Change In Property Value	£4	£7,000	£12,495	£16,627	£11,584	£47,710
Net Return	£4,982	£12,174	£17,875	£22,378	£17,715	£75,125
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	4%	11%	16%	20%	16%	68%