	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,396	£36,942	£37,496	£38,433	£39,394	£188,662
Total Expenses	£28,162	£28,267	£28,363	£28,499	£28,637	£141,928
Profit Before Tax	£8,234	£8,675	£9,133	£9,935	£10,757	£46,734
Profit After Tax	£6,669	£7,027	£7,398	£8,047	£8,713	£37,854
Change In Property Value	£7	£14,000	£24,990	£33,255	£23,168	£95,420
Net Return	£6,676	£21,027	£32,388	£41,302	£31,881	£133,274
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	14%	18%	14%	57%