	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,116	£22,448	£22,784	£23,354	£23,938	£114,640
Total Expenses	£14,990	£15,073	£15,148	£15,247	£15,348	£75,806
Profit Before Tax	£7,126	£7,374	£7,636	£8,107	£8,590	£38,834
Profit After Tax	£5,772	£5,973	£6,185	£6,567	£6,958	£31,455
Change In Property Value	£3	£6,700	£11,960	£15,915	£11,087	£45,665
Net Return	£5,775	£12,673	£18,145	£22,482	£18,045	£77,121
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	5%	12%	17%	21%	17%	73%