	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,636	£25,006	£25,381	£26,015	£26,666	£127,703
Total Expenses	£22,482	£22,569	£22,647	£22,752	£22,860	£113,310
Profit Before Tax	£2,154	£2,437	£2,734	£3,263	£3,805	£14,393
Profit After Tax	£1,745	£1,974	£2,214	£2,643	£3,082	£11,659
Change In Property Value	£6	£11,200	£19,992	£26,604	£18,534	£76,336
Net Return	£1,751	£13,174	£22,206	£29,247	£21,616	£87,994
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	48%