	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,180	£24,543	£24,911	£25,534	£26,172	£125,339
Total Expenses	£19,379	£19,466	£19,543	£19,648	£19,754	£97,790
Profit Before Tax	£4,801	£5,077	£5,367	£5,886	£6,418	£27,549
Profit After Tax	£3,889	£4,112	£4,348	£4,768	£5,199	£22,315
Change In Property Value	£5	£9,300	£16,601	£22,091	£15,390	£63,386
Net Return	£3,893	£13,413	£20,948	£26,858	£20,588	£85,701
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	3%	9%	14%	18%	14%	57%