	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,444	£21,766	£22,092	£22,644	£23,211	£111,157
Total Expenses	£14,923	£15,005	£15,079	£15,176	£15,275	£75,458
Profit Before Tax	£6,521	£6,760	£7,013	£7,469	£7,935	£35,699
Profit After Tax	£5,282	£5,476	£5,681	£6,050	£6,428	£28,916
Change In Property Value	£3	£6,700	£11,960	£15,915	£11,087	£45,665
Net Return	£5,285	£12,176	£17,640	£21,964	£17,515	£74,581
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	5%	12%	17%	21%	17%	71%