	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,508	£26,906	£27,309	£27,992	£28,692	£137,406
Total Expenses	£19,612	£19,702	£19,783	£19,893	£20,006	£98,997
Profit Before Tax	£6,896	£7,204	£7,526	£8,099	£8,686	£38,410
Profit After Tax	£5,586	£5,835	£6,096	£6,560	£7,035	£31,112
Change In Property Value	£5	£9,300	£16,601	£22,091	£15,390	£63,386
Net Return	£5,590	£15,135	£22,697	£28,651	£22,425	£94,498
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	15%	19%	15%	62%