	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,520	£26,918	£27,322	£28,005	£28,705	£137,469
Total Expenses	£19,881	£19,934	£19,984	£20,063	£20,144	£100,006
Profit Before Tax	£6,639	£6,984	£7,337	£7,942	£8,561	£37,463
Profit After Tax	£5,377	£5,657	£5,943	£6,433	£6,934	£30,345
Change In Property Value	£5	£10,399	£18,562	£24,701	£17,209	£70,876
Net Return	£5,382	£16,056	£24,506	£31,134	£24,143	£101,221
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	9%	14%	18%	14%	59%