	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,212	£28,635	£29,065	£29,791	£30,536	£146,239
Total Expenses	£20,748	£20,840	£20,924	£21,039	£21,156	£104,706
Profit Before Tax	£7,464	£7,795	£8,141	£8,753	£9,380	£41,533
Profit After Tax	£6,046	£6,314	£6,594	£7,090	£7,598	£33,642
Change In Property Value	£5	£9,900	£17,672	£23,516	£16,383	£67,475
Net Return	£6,051	£16,214	£24,266	£30,606	£23,981	£101,117
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	15%	19%	15%	63%