	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,496	£23,848	£24,206	£24,811	£25,432	£121,794
Total Expenses	£18,346	£18,431	£18,508	£18,610	£18,715	£92,609
Profit Before Tax	£5,150	£5,417	£5,698	£6,201	£6,717	£29,184
Profit After Tax	£4,172	£4,388	£4,616	£5,023	£5,441	£23,639
Change In Property Value	£4	£8,700	£15,530	£20,666	£14,397	£59,297
Net Return	£4,176	£13,088	£20,145	£25,689	£19,838	£82,936
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	9%	14%	18%	14%	59%