	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,252	£36,796	£37,348	£38,281	£39,238	£187,915
Total Expenses	£28,952	£29,056	£29,153	£29,288	£29,426	£145,875
Profit Before Tax	£7,300	£7,739	£8,195	£8,994	£9,812	£42,040
Profit After Tax	£5,913	£6,269	£6,638	£7,285	£7,948	£34,053
Change In Property Value	£7	£14,500	£25,883	£34,443	£23,995	£98,828
Net Return	£5,920	£20,769	£32,521	£41,727	£31,943	£132,880
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	13%	17%	13%	55%