	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,788	£23,130	£23,477	£24,064	£24,665	£118,124
Total Expenses	£16,184	£16,268	£16,343	£16,444	£16,547	£81,785
Profit Before Tax	£6,604	£6,862	£7,133	£7,620	£8,119	£36,338
Profit After Tax	£5,350	£5,558	£5,778	£6,172	£6,576	£29,434
Change In Property Value	£4	£7,400	£13,209	£17,578	£12,246	£50,436
Net Return	£5,353	£12,958	£18,987	£23,750	£18,822	£79,870
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	5%	11%	16%	20%	16%	68%