	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,472	£20,779	£21,091	£21,618	£22,158	£106,118
Total Expenses	£14,504	£14,585	£14,657	£14,752	£14,848	£73,346
Profit Before Tax	£5,968	£6,194	£6,434	£6,867	£7,310	£32,773
Profit After Tax	£4,834	£5,017	£5,211	£5,562	£5,921	£26,546
Change In Property Value	£3	£6,500	£11,603	£15,440	£10,756	£44,302
Net Return	£4,837	£11,517	£16,814	£21,002	£16,678	£70,848
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	5%	11%	16%	21%	16%	69%