	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£48,756	£49,487	£50,230	£51,485	£52,773	£252,731
Total Expenses	£45,594	£45,680	£45,764	£45,900	£46,040	£228,979
Profit Before Tax	£3,162	£3,807	£4,465	£5,585	£6,733	£23,752
Profit After Tax	£2,561	£3,084	£3,617	£4,524	£5,453	£19,239
Change In Property Value	£13	£25,000	£44,625	£59,384	£41,371	£170,393
Net Return	£2,573	£28,084	£48,242	£63,907	£46,824	£189,631
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	1%	6%	11%	14%	11%	43%