	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,000	£30,450	£30,907	£31,679	£32,471	£155,508
Total Expenses	£24,305	£24,400	£24,487	£24,606	£24,728	£122,525
Profit Before Tax	£5,695	£6,050	£6,420	£7,074	£7,744	£32,983
Profit After Tax	£4,613	£4,900	£5,200	£5,730	£6,272	£26,716
Change In Property Value	£6	£12,000	£21,420	£28,504	£19,858	£81,788
Net Return	£4,619	£16,901	£26,620	£34,234	£26,130	£108,504
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	13%	17%	13%	55%