	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,700	£30,145	£30,598	£31,363	£32,147	£153,953
Total Expenses	£22,345	£22,439	£22,525	£22,644	£22,765	£112,717
Profit Before Tax	£7,356	£7,706	£8,072	£8,719	£9,382	£41,235
Profit After Tax	£5,958	£6,242	£6,539	£7,062	£7,599	£33,401
Change In Property Value	£5	£10,800	£19,278	£25,654	£17,872	£73,610
Net Return	£5,963	£17,042	£25,817	£32,716	£25,472	£107,010
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	3%	10%	15%	18%	14%	60%