	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,880	£18,148	£18,420	£18,881	£19,353	£92,683
Total Expenses	£12,636	£12,713	£12,781	£12,869	£12,959	£63,958
Profit Before Tax	£5,244	£5,435	£5,639	£6,012	£6,394	£28,724
Profit After Tax	£4,248	£4,403	£4,568	£4,870	£5,179	£23,267
Change In Property Value	£3	£5,500	£9,818	£13,064	£9,102	£37,486
Net Return	£4,250	£9,903	£14,385	£17,934	£14,281	£60,753
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	5%	12%	17%	21%	17%	72%