	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£35,100	£35,626	£36,161	£37,065	£37,992	£181,944
Total Expenses	£32,966	£33,031	£33,095	£33,196	£33,299	£165,586
Profit Before Tax	£2,134	£2,595	£3,066	£3,869	£4,693	£16,358
Profit After Tax	£1,729	£2,102	£2,484	£3,134	£3,801	£13,250
Change In Property Value	£9	£17,999	£32,129	£42,754	£29,785	£122,676
Net Return	£1,738	£20,102	£34,612	£45,888	£33,586	£135,926
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	1%	7%	11%	15%	11%	45%