	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,056	£28,477	£28,904	£29,627	£30,367	£145,431
Total Expenses	£18,480	£18,572	£18,656	£18,770	£18,887	£93,364
Profit Before Tax	£9,576	£9,905	£10,248	£10,857	£11,481	£52,066
Profit After Tax	£7,757	£8,023	£8,301	£8,794	£9,299	£42,174
Change In Property Value	£4	£8,500	£15,173	£20,190	£14,066	£57,933
Net Return	£7,761	£16,523	£23,474	£28,984	£23,365	£100,107
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	6%	12%	17%	21%	17%	73%