	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,996	£28,416	£28,842	£29,563	£30,302	£145,120
Total Expenses	£20,887	£20,979	£21,063	£21,177	£21,293	£105,399
Profit Before Tax	£7,109	£7,437	£7,779	£8,387	£9,009	£39,721
Profit After Tax	£5,758	£6,024	£6,301	£6,793	£7,297	£32,174
Change In Property Value	£5	£10,000	£17,850	£23,753	£16,548	£68,157
Net Return	£5,763	£16,024	£24,152	£30,547	£23,846	£100,331
Return From Rental Income (%)	4%	4%	4%	4%	4%	20%
Total Net Return (%)	4%	10%	15%	19%	15%	61%