	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,560	£32,033	£32,834	£33,655	£34,665	£164,747
Total Expenses	£26,382	£26,475	£26,599	£26,724	£26,868	£133,049
Profit Before Tax	£5,178	£5,558	£6,236	£6,931	£7,797	£31,699
Profit After Tax	£4,194	£4,502	£5,051	£5,614	£6,315	£25,676
Change In Property Value	£5	£5	£10,700	£19,100	£25,416	£55,227
Net Return	£4,199	£4,507	£15,751	£24,714	£31,732	£80,903
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	14%	18%	46%