	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,640	£33,130	£33,958	£34,807	£35,851	£170,385
Total Expenses	£22,126	£22,221	£22,347	£22,475	£22,622	£111,791
Profit Before Tax	£10,514	£10,909	£11,611	£12,331	£13,229	£58,594
Profit After Tax	£8,516	£8,836	£9,405	£9,988	£10,715	£47,461
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£8,521	£8,840	£17,905	£25,161	£30,906	£91,333
Return From Rental Income (%)	6%	6%	7%	7%	8%	35%
Total Net Return (%)	6%	6%	13%	18%	23%	67%